The next focusIR Investor Webinar takes places on 14th May with guest speakers from Blue Whale Growth Fund, Taseko Mines, Kavango Resources and CQS Natural Resources fund. Please register here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksKsk Power Regulatory News (KSK)

  • This share is currently suspended. It was suspended at a price of 1.50

Share Price Information for Ksk Power (KSK)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 1.50
Bid: 0.00
Ask: 0.00
Change: 0.00 (0.00%)
Spread: 0.00 (0.00%)
Open: 0.00
High: 0.00
Low: 0.00
Prev. Close: 1.50
KSK Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half Yearly Report

29 Nov 2013 07:00

RNS Number : 2368U
KSK Power Ventur PLC
29 November 2013
 



29 November 2013

KSK Power Ventur plc

("KSKPV" or the "Company")

 

Interim Results for the six months ended 30 September 2013

 

KSK Power Ventur plc (KSK.L), the power project company listed on the London Stock Exchange, with interests in multiple power plants and businesses across India, is pleased to announce the interim un-audited results for the six months ended 30 September 2013.

 

Financial Highlights

 

· Group Revenue decreased by 24 % to $ 150.68 m (H1 2012: $ 198.62 m)

· Gross Profit decreased by 36% to $ 45.27 m (H1 2012: $ 70.77 m)

· Operating Profit decreased by 48% to $ 30.36 m (H1 2012: $ 58.68 m)

· Profit before tax** decreased to a loss of $ (115.24) m (H1 2012: $ 34.65 m)

· Investments in Property Plant and Equipment* decreased by 7% to $ 3,037 m (Mar 2013: $ 3,273 m)

· Cash and cash equivalents held at 30 Sep 2013 of $ 209.09m

 

*Actually increased by 6.9% on constant currency basis, but headline decrease purely on account of translation difference from base currency as INR 63.00 per USD at closing utilized against INR 54.66 per USD at March 2013

 

**An unrealized exchange loss of USD 111 million on account of the restatement of the foreign currency component of bank financing facilities and trade payables being recognized. Similarly aggregate revenues of USD 33.22 million on account of Power Purchase Agreement ("PPA") supplies at KSK Mahanadi have not been taken into reported revenues but capitalized, being generated during the Reliability Run Test Phase of the first 600 MW Unit of the Project. This is now fully up and running.

 

The underlying revenue decrease of 18% at the Rupee level has been primarily due to the lower Plant Load Factors ("PLF") as a result of the extended monsoon. This has directly impacted tariff realizations. In addition to the current trading environment across India and the currency depreciation of the Indian Rupee against the US Dollar, this has led to reporting revenue reduction of 24% in US Dollar terms. This is illustrated in the table below.

Comparison of results

 

As published

Sep 13 translated at Sep 2012

Rupee/USD exchange rate

Particulars

30 Sep 2013

(In USD m)

30 Sep 2012

(In USD m)

% change

30 Sep 2013

(In USD m)

30 Sep 2012

(In USD m)

%

Change

Revenue

150.68

198.62

-24%

162.17

198.62

-18%

Gross Profit

45.27

70.77

-36%

48.73

70.77

-31%

Operating profit

30,36

58,68

-48%

32,68

58,68

-44%

Profit/(loss) Before Tax

(115.25)

34.65

-433%

(124.04)

34.65

-458%

Average exchange rate Rupee/USD

Rs 59.04/$

Rs 54.86/$

7.63%

Rs 54.86/$

Rs 54.86/$

-

 

The full year is expected to see an upward movement in power generation on account of an uninterrupted contribution in the second half from the ongoing operations being complemented by the revenues from Mahanadi coming in. Profitability will still essentially depend on addressing issues with Western Coal Fields in Wardha, executing the Fuel Supply Agreement (for the Tapering Linkage) and achieving coal supplies in KSK Mahanadi under the FSA that has been long overdue from the Government. Any further delays will result in dependence on high cost market or imported coal over the interim period, with pressure on margins in the immediate term.

 

The Group has completed the necessary debt refinancing at Wardha but the recent USD / INR volatility post completion has eroded some of the planned benefits, while continuing to be value accretive post hedging costs. During the period, the Company has refinanced high cost Indian currency denominated borrowing with lower cost US $ denominated borrowing for US $250m in order to reduce the interest payments. At the same time, the Company has hedged the exchange and interest rate risks by taking Currency Option (Call Spread) and Interest Rate Swaps for approximately65% of ECB exposure and 50% of interest exposure respectively. The Company has accounted such instruments as a financial liability at fair value through the profit and loss account, resulting in a derivative asset amounting to US $ 52 m, derivative liability amounting to US $36m and net gain on option valuation of US$15m. However, US $ denominated debt has resulted in unrealized forex loss of US$27m on restatement at the closing rate.

 

Operating Highlights

 

Operating capacity of 891 MW recorded an aggregate generation of 2,591 million units ("MU") as against 2,744 MU for the similar period in 2012, with the following individual PLF.

 

6 Months (2013)

6 Months (2012)

Wardha Warora

540 MW

1507 MU (64%)

1728 MU (73%)

VS Lignite

135 MW

503 MU (85%)

420 MU (71%)

Sai Regency

58 MW

214 MU (84%)

227 MU (89%)

Arasmeta

86 MW

158 MU (42%)

168 MU (44%)

Sitapuram

43 MW

171 MU (91%)

165 MU (85%)

Wind Project

19 MW

27 MU (32%)

37 MU (44%)

Sai Maithili Solar

10 MW

10 MU (22%)

-

 

With the extended monsoon and other factors the aggregate portfolio PLF achieved has been 66% against 71% for the similar period in 2012.  The energy generation for the year as a whole to 31 March 2014, should be higher than the 5.5 billion units achieved in the year ended 31 March 2013. The exact quantum will depend substantially on the KSK Mahanadi units production profile post Reliability Run Test ("RRT") phases.

 

The 3,600 MW KSK Mahanadi power project is under construction with the following developments:

 

o First 600 MW Unit has been synchronized and initial power generation to the Utilities have since commenced.

 

o Development of ancillary common infrastructure facilities has been achieved enabling sustained power generation

 

o Immediate focus and priority continues on the commissioning of the second unit of 600 MW before the end of the current financial year;

 

o Execution of the Fuel Supply Agreement under Tapering Linkage and commencement of fuel supplies thereto are the immediate targets for achievement; and

 

o Progress is being made on the balance of the four units of 600 MW each and necessary discussion has been initiated with the EPC Contractor on the same.

 

Commenting on the results, T.L.Sankar, Chairman of KSK said:

 

"Operational progress has been made notwithstanding the current challenging times and economic environment across India, especially with committed/ contractually guaranteed obligations not being fulfilled by Government and Government agencies.

 

The Group has continued its efforts to address various challenges and continues to make good progress on the ground with the KSK Mahanadi project. Exchange rate volatility and unrealized exchange losses reflect the industry wide scenario of project costs increasing in line with sharp depreciation of the Rupee and the resulting impact on imports of capital goods and costs across all power projects in India.

 

Fuel supply issues continue through the interim and long term and suitable arrangements with a mix of appropriate sources are being worked on. Management is also addressing various supply chain challenges to ensure planned generation capacity is synchronized with the availability of fuel supplies.

 

Notwithstanding the consequential effects on our financial results, the underlying assets and associated performance continues to meet expectations in these difficult times with potential for further improvements.

 

We look forward to the years ahead as KSK emerges as one of the more stable players in the Indian power generation landscape."

 

For further information, please contact:

 

KSK Power Ventur plc +91 40 2355 9922

Mr. S. Kishore, Executive Director

Mr. K. A. Sastry, Executive Director

 

Arden Partners plc +44 (0)20 7614 5900

Richard Day / Adrian Trimmings

 

 

 

 

 

KEY BUSINESS UPDATES

 

540 MW WARDHA POWER COMPANY LIMITED (WPCL)

 

The total gross power generated in the plant during the review period stood at 1507 MU with an average Plant Load Factor (PLF) of 64%, primarily on account of the extended monsoon during the period and improved plant utilization is planned for the second half of the financial year.

 

While supplies of coal from cost plus linkage coal block has commenced and the company has been recently invited to execute a Fuel Supply Agreement for the balance quantity, the company has pointed out the concerns to the coal company as well as initiated appropriate steps to realise the recompense and appropriate solution for the future.

 

Open Access is a statutory provision for permission to carry power from the point of generation to the destination of use. While this is granted for all captive power plants as a matter of right, the same has been provided only for part of the requirement at Wardha and the balance still requires to be provided by the State power company. This delay in the granting of Open Access by the State Company for supplies to industrial consumers has limited the Company's unit utilization and the company is pursuing necessary remedies with respect to the same. Also the Company is exploring suitable alternate / renewal arrangement for R-Infra committed capacity of 260 MW starting 1 April 2014 at attractive tariff levels.

 

135 MW VS LIGNITE POWER PRIVATE LIMITED (VSLP)

 

The total gross power generated in the plant during the review period stood at 503 MU with an average PLF of 85%. The Company is continuing its efforts to secure appropriate legal reliefs with respect to tariffs from industrial customers. The Company anticipates that industrial customers, who have been experiencing extremely high alternate tariffs, will find our power plant supplies attractive and agree to our proposition. Similarly the sale of the balance power to the local utility is expected to be similarly firmed up, with recent power purchase arrangements finalized by the state with alternate vendors under a competitive bidding process.

 

86 MW ARASMETA CAPTIVE POWER COMPANY PRIVATE LIMITED (ACPCPL)

 

The total gross power generated in the plant during the first half year stood at 158 MU with an average PLF of 42% primarily on account of the limited off take by Lafarge India. However with alternate sale arrangement with Chhattisgarh, it is anticipated that the PLF for the second half will significantly increase and will lead to improved asset utilization, and the associated strengthening of revenue realization at the plant. Cost optimization for coal supplies from South Eastern Coalfields Limited (SECL) will be pursued for enhancing margins and profitability.

 

58 MW SAI REGENCY POWER CORPORATION PRIVATE LIMITED (SRPCPL)

 

The total gross power generated in the plant during the review period stood at 214 MU with an average PLF of 84% in the combined cycle gas based power plant. With the continuous supply of gas and efficient operation, the plant has provided an exceptional operational and financial performance and the Company expects this to continue in the future.

 

43 MW SITAPURAM POWER LIMITED (SPL)

 

The total gross power generated in the plant during the first half of the year stood at 171MU with an average PLF of 91%. The energy generated in the period has been purchased by the captive consumers with balance supplied to the local utility.

 

19 MW WIND ASSETS

 

These wind assets (nine Wind Turbine machines of 2.1 MW each) , on account of constrained generation on account of grid factors ,generated 27 MU with an average PLF of 32% during the first half of FY2013-14 . It is anticipated that annualized PLF for the full year will stabilize around 20%.

 

10 MW SOLAR ASSETS

 

The Sai Maithili solar plant generated approx. 10 MU with an average PLF of 22%, during the first half of FY2013-14, reflecting the increasing attractive of solar power generation.

 

On the strength of the above generation as well as new opportunities, it is anticipated that the Group would pursue more solar power generation projects in the immediate future with a 50 MW Solar Power Project under immediate pursuit.

 

PROGRESS ON 3.6 GW KSK MAHANADI POWER PROJECT:

 

The construction activity of KSK Mahanadi, a large, single location, Greenfield private power plant, is continuing, with more than 7000+ workers at the project site.

 

As regards to the on-site construction progress:

 

· First 600 MW Unit fully functional with all associated ancillary infrastructure commissioned;

 

· Power generated is being supplied in accordance with the Grid code and PPA arrangements. Revenue recognition (Post RRT) to commence in the current quarter.

 

· It is anticipated that boiler light up for the second unit of 600 MW, on a test basis, will be achieved within the next 45 days and the turbine generator box up is also anticipated to be completed around the same time;

 

· Boiler drum lifting for the third unit has also been completed and erection of pressure parts are expected to be accelerated in due course;

 

· Flue duct fabrication works and insertion completion in the second chimney for the second 600 MW units is in progress;

 

· The entire 60 km pipeline laying work for the water intake system for the power plant has been completed and currently used for water transport; and

 

· The rail connectivity of the power plant to the Indian Rail network is completed with movement of rakes into the plant commenced.

 

As regards capex requirements for completion of the balance units at KSK Mahanadi, the project was originally appraised at imports at rates of Rs 48 / USD on the offshore component. The recent sharp movement in the exchange rate to the Rs 62 to Rs 65 / USD level necessitates enhanced debt funding by the Project Lenders, required during 2014 and 2015. The Project lenders are aware of the matter and have commenced appropriate evaluation and approval of a suitable plan which shall be notified upon finalization, which is expected to take the next six months. Partial mitigation is envisaged through securing further foreign currency based senior debt to meet project imports and avoid any immediate effect of currency conversion and steps have been already initiated in this regard. Also, under the local regulations, a substantial part of the letters of credit and short term loans which have already been provided by Project Lenders for Project imports will be rolled over effectively to the next two financial years. Also enhanced debt funding at KSK Mahanadi by the Project Lenders is being enabled by efforts to tie up Power Purchase Agreements with higher tariff realization.

 

FINANCIAL

 

The Group's revenues for the six months ended 30th September 2013 were $ 150.6 m. They were generated from the Group's portfolio of generating assets, with a total of 891 MW of capacity across various Indian states.

 

Cash generated by operations during the period was $13.24. As at 30 Sep 2013, cash and cash equivalents totalled $209.09m. The strengthening of the Dollar to the Rupee has no day-to-day operational effect on the Group, although it does impact on overseas supplies based capex requirements as well as foreign currency based facilities which tend to be priced in US Dollars.

OUTLOOK

 

With an exciting portfolio of power assets and appropriate fuel arrangements secured, the Group has a strong and sustainable power generation portfolio. While underlying cash generation from operations has been positive, much depends on the ability to address the various issues at Wardha and KSK Mahanadi for enhanced cash accrual. Decisions have to come through at the Government of India levels, with promised commitments to be fulfilled by the Government and respective agencies in order for the Company to meet market expectations which remain constrained.

 

The Indian economic growth potential and unfulfilled demand for power generation is expected only to continue to grow through the coming decade. KSK is well positioned in this regard and we expect two units at Mahanadi to be fully commissioned in the current year. We continue to pursue initiatives to increase asset utilization, realize higher tariffs with new Power Purchase Agreements and secure lower cost fuel supply arrangements.

 

An extract of the Interim Condensed Consolidated and Company Financial Statements for the six months ended 30 September 2013 is shown below.

 

A full set of the interim accounts is available from the Company website www.kskplc.co.uk

 

DIRECTORS RESPONSIBILITIES IN RESPECT OF CONDENSED CONSOLIDATED INTERIM FINANCIAL REPORT

 

The directors are responsible for preparing the condensed consolidated and company interim financial statements in accordance with applicable law and regulations. In addition, the directors have elected to prepare the condensed consolidated and company interim financial statements in accordance with International Financial Reporting Standards - IAS 34 Interim Financial Statements

 

The condensed consolidated and company interim financial statements are required to state of affairs of the Group and of the profit or loss of the Group for that period. In preparing condensed consolidated and company interim financial statements, the directors are required to:

 

· select suitable accounting policies and then apply them consistently;

· make judgments and estimates that are reasonable and prudent;

· state whether they have been prepared in accordance with International Financial Reporting Standards IAS 34 Interim Financial Statements; and

· prepare the condensed consolidated and company interim financial statements on the going concern basis unless it is inappropriate to presume that the Group will continue in business.

 

The directors are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the Group and to allow for the preparation of consolidated and company interim financial statements. They have general responsibility for taking such steps as are reasonably open to them to safeguard the assets of the Group and to prevent and detect fraud and other irregularities. The Directors are responsible for the maintenance and integrity of the corporate and financial information included on the Company's website. Legislation governing the preparation and dissemination of financial statements may differ from one jurisdiction to another.

 

RESPONSIBILITY STATEMENT

 

We confirm that to the best of our knowledge the condensed set of interim consolidated and company financial statements have been prepared in accordance with International Accounting Standards 34, Interim Financial Reporting; and give a true and fair view of the assets, liabilities and profit of the group as a whole by DTR 4.2.4R. The interim management report includes a fair review of the information required by DTR 4.2.7R of the Disclosure and Transparency Rules, being an indication of important events that have occurred during the first six months of the financial year and their impact on the condensed set of interim consolidated and company financial statements; and a description of the principal risks & uncertainties for the remaining six months of the year. The interim management report includes a fair view of the information required by DTR 4.2.8R (disclosure of related party transactions and changes therein) that have materially affected the financial position or performance of the entity during that period

 

 

 

 

S.Kishore KA Sastry

Executive Director Executive Director

 

 

 

 

Contents

INTERIM CONSOLIDATED AND COMPANY STATEMENT OF FINANCIAL POSITION

 

INTERIM CONSOLIDATED AND COMPANY INCOME STATEMENT

INTERIM CONSOLIDATED AND COMPANY STATEMENT OF COMPREHENSIVE INCOME

INTERIM CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

INTERIM COMPANY STATEMENT OF CHANGES IN EQUITY

INTERIM CONSOLIDATED AND COMPANY STATEMENT OF CASH FLOWS

NOTES TO INTERIM CONDENSED CONSOLIDATED AND COMPANY FINANCIAL STATEMENTS

 

 

 

INTERIM CONSOLIDATED AND COMPANY STATEMENT OF FINANCIAL POSITION

as at 30 September 2013

(All amount in thousands of US $, unless otherwise stated)

 

 Consolidated

Company

Notes

30 September 2013

31 March 2013 (Restated*)

30 September 2013

31 March 2013

ASSETS

Non-current

Property, plant and equipment

3,036,502

3,273,471

-

1

Intangible assets and goodwill

19,302

22,326

-

-

Investments and other financial assets

4

148,645

98,045

303,939

295,191

Other non-current assets

61,528

67,406

-

-

Trade and other receivables

4,588

6,272

-

-

Deferred tax asset

42,858

15,649

-

-

3,313,423

3,483,169

303,939

295,192

Current

Investments and other financial assets

4

76,914

81,464

9,237

9,557

Other current assets

42,056

42,490

735

883

Trade and other receivables

134,356

116,252

-

-

Inventories

39,669

26,246

-

-

Cash and short-term deposits

5

209,092

305,264

9

287

502,087

571,716

9,981

10,727

Total assets

3,815,510

4,054,885

313,920

305,919

EQUITY AND LIABILITIES

Issued capital

263

263

263

263

Share premium

253,890

253,890

253,890

253,890

Foreign currency translation reserve

(131,626)

(78,535)

10,533

6,420

Revaluation reserve

2,658

2,752

-

-

Other reserves

142,504

142,262

-

-

Retained earnings / (Accumulated deficit)

59,987

120,939

(12,649)

(10,049)

Equity attributable to owners of the Company

327,676

441,571

252,037

250,524

Non-controlling interests

155,762

199,615

-

-

Total equity

483,438

641,186

252,037

250,524

Non-current liabilities

Interest-bearing loans and borrowings

6

1,687,279

1,834,526

-

-

Other non-current financial liabilities

7

31,385

-

-

-

Trade and other payables

55,795

59,782

-

-

Provisions

2,287

2,541

-

-

Deferred revenue

6,764

8,403

-

-

Employee benefit liability

798

1,061

-

-

Deferred tax liabilities

25,523

35,985

-

-

1,809,831

1,942,298

-

-

 

Current liabilities

Interest-bearing loans and borrowings

6

1,046,764

1,021,122

60,578

54,119

Other current financial liabilities

7

5,020

-

-

-

Trade and other payables

459,680

438,664

1,305

1,276

Deferred revenue

805

928

-

-

Other current liabilities

8,956

9,258

-

-

Taxes payable

1,016

1,429

-

-

1,522,241

1,471,401

61,883

55,395

Total liabilities

3,332,072

3,413,699

61,883

55,395

Total equity and liabilities

3,815,510

4,054,885

313,920

305,919

 

See accompanying notes to the interim condensed Consolidated and Company financial statements)

 

 

* The comparative information has been restated so as to reflect the adoption of new accounting standards, details of which have been set out in note 15.

 

 

Approved by the Board of Directors on 28 November 2013 and signed on behalf by:

 

 

 

 

 

 

 

S. Kishore K. A. Sastry

Executive Director Executive Director

 

 

 

 

 

INTERIM CONSOLIDATED AND COMPANY INCOME STATEMENT

for the six months ended 30 September 2013

(All amount in thousands of US $, unless otherwise stated)

 

 

Consolidated

Company

Notes

30 September 2013

30 September 2012 (Restated*)

30 September 2013

30 September 2012

Revenue

8

150,675

198,620

-

-

Cost of revenue

(105,402)

(127,852)

-

-

Gross profit

45,273

70,768

-

-

Other operating income

2,846

864

-

42

Distribution costs

(5,619)

(2,610)

-

-

General and administrative expenses

(12,136)

(10,339)

(633)

(413)

Operating profit / (loss)

30,364

58,683

(633)

(371)

Finance costs

9

(174,368)

(58,150)

(1,967)

(1,089)

Finance income

10

28,757

34,117

-

-

(Loss) / profit before tax

(115,247)

34,650

(2,600)

(1,460)

Tax income / (expense)

11

35,651

1,752

-

-

(Loss) / profit for the period

(79,596)

36,402

(2,600)

(1,460)

Attributable to:

Owners of the Company

(63,198)

25,884

(2,600)

(1,460)

Non-controlling interests

(16,398)

10,518

-

-

(79,596)

36,402

(2,600)

(1,460)

(Loss) / earnings per share

Weighted average number of ordinary shares for basic and diluted earnings per share

159,378,600

159,378,600

Basic and diluted (loss) / earnings per share (US $)

(0.40)

0.16

 

(See accompanying notes to the interim condensed Consolidated and Company financial statements)

 

 

* The comparative information has been restated so as to reflect the adoption of new accounting standards, details of which have been set out in note 15.

 

 

Approved by the Board of Directors on 28 November 2013 and signed on behalf by:

 

 

 

 

S. Kishore K. A. Sastry

Executive Director Executive Director

 

 

 

 

  

 

INTERIM CONSOLIDATED AND COMPANY STATEMENT OF COMPREHENSIVE INCOME

for the six months ended 30 September 2013

(All amount in thousands of US $, unless otherwise stated)

 

Consolidated

Company

Notes

30 September 2013

30 September 2012

 (Restated*)

30 September 2013

30 September 2012

(Loss) / profit for the period

(79,596)

36,402

(2,600)

(1,460)

Items that will never be reclassified to income statement

Re-measurement of defined benefit liability

349

304

-

-

Income tax relating to re-measurement of defined benefit liability

(112)

(101)

-

-

237

203

-

-

Items that are or may be reclassified subsequently to income statement

 Foreign currency translation differences

(78,368)

(5,760)

4,113

1,274

Available-for-sale financial assets

 - current period losses

(2,428)

(328)

-

-

 - reclassification to income statement

2,370

1,153

-

-

Income tax relating to available for sale financial asset

37

59

-

-

(78,389)

(4,876)

4,113

1,274

Other comprehensive (expense) / income, net of tax

(78,152)

(4,673)

4,113

1,274

Total comprehensive (expense) / income for the period

(157,748)

31,729

1,513

(186)

Attributable to:

Owners of the Company

(116,089)

23,242

1,513

(186)

Non-controlling interests

(41,659)

8,487

-

-

(157,748)

31,729

1,513

(186)

 

 

(See accompanying notes to the interim condensed Consolidated and Company financial statements)

 

 

* The comparative information has been restated so as to reflect the adoption of new accounting standards, details of which have been set out in note 15.

 

 

Approved by the Board of Directors on 28 November 2013 and signed on behalf by:

 

 

 

S. Kishore K. A. Sastry

Executive Director Executive Director

 

INTERIM CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

for the six months ended 30 September 2012

(All amount in thousands of US $, unless otherwise stated)

 

Attributable to owners of the Company

Non-controlling interests

Total equity

Issued capital (No. of shares)

Issued capital (Amount)

Share premium

Foreign currency translation reserve

Revaluation reserve

Other reserves

Retained earnings

Total

As at 1 April 2012 (Restated *)

159,378,600

263

253,890

(58,881)

2,859

140,415

99,475

438,021

188,442

626,463

Issuance of equity shares by subsidiary

-

-

-

-

-

-

-

-

475

475

Transfer of economic interest to non-controlling interests1

-

-

-

-

-

-

(2,317)

(2,317)

2,317

-

Net depreciation transfer for property, plant and equipment

-

-

-

-

(53)

-

53

-

-

-

Transaction with owners

-

-

-

-

(53)

-

(2,264)

(2,317)

2,792

475

Profit for the period

-

-

-

-

-

-

25,884

25,884

10,518

36,402

Other comprehensive income

Items that will never be reclassified to income statement

Re-measurement of defined benefit liability

-

-

-

-

-

319

-

319

(15)

304

Income tax relating to re-measurement of defined benefit liability

-

-

-

-

-

(101)

-

(101)

-

(101)

Items that are or may be reclassified subsequently to income statement

Foreign currency translation differences

-

-

-

(3,711)

-

-

-

(3,711)

(2,049)

(5,760)

Available-for-sale financial assets

 - current period gains / (losses)

-

-

-

-

-

(361)

-

(361)

33

(328)

 - reclassification to profit or loss

-

-

-

-

-

1,153

-

1,153

-

1,153

Income tax relating to available-for-sale financial asset

-

-

-

-

-

59

-

59

-

59

Total comprehensive income for the period

-

-

-

(3,711)

-

1,069

25,884

23,242

8,487

31,729

Balance as at 30 September 2012

159,378,600

263

253,890

(62,592)

2,806

141,484

123,095

458,946

199,721

658,667

 

(See accompanying notes to interim condensed Consolidated and Company financial statements)

 

* The comparative information has been restated so as to reflect the adoption of new accounting standards, details of which have been set out in note 15.

 

1 The group entities have arrangements of sharing of profits with its non-controlling shareholders, through which the non-controlling shareholders are entitled to a dividend of 0.01% of the face value of the equity share capital held and the same is also reflected in statement of comprehensive income. However, the non-controlling interest disclosed in the Statement of changes in equity is calculated in the proportion of the actual shareholding as at the reporting date.

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

for the six months ended 30 September 2013

(All amount in thousands of US $, unless otherwise stated)

 

Attributable to owners of the Company

Non - controlling interests

Total equity

Issued capital (No. of shares)

Issued capital (Amount)

Share premium

Foreign currency translation reserve

Revaluation reserve

Other reserves

Retained earnings

Total

As at 1 April 2013 (Restated*)

159,378,600

263

253,890

(78,535)

2,752

142,262

120,939

441,571

199,615

641,186

Issuance of equity shares by subsidiary

-

-

-

-

-

42

-

42

(42)

-

Transfer of economic interest to non-controlling interests1

-

-

-

-

-

-

2,152

2,152

(2,152)

-

Net depreciation transfer for property, plant and equipment

-

-

-

-

(94)

-

94

-

-

-

Transaction with owners

-

-

-

-

(94)

42

2,246

2,194

(2,194)

-

Loss for the period

-

-

-

-

-

-

(63,198)

(63,198)

(16,398)

(79,596)

Other comprehensive income

Items that will never be reclassified to income statement

Re-measurement of defined benefit liability

-

-

-

-

-

328

-

328

21

349

Income tax relating to re-measurement of defined benefit liability

-

-

-

-

-

(112)

-

(112)

-

(112)

Items that are or may be reclassified subsequently to income statement

Foreign currency translation differences

-

-

-

(53,091)

-

-

-

(53,091)

(25,277)

(78,368)

Available-for-sale financial assets

 - current period (losses) / gains

-

-

-

-

-

(2,414)

-

(2,414)

(14)

(2,428)

 - reclassification to profit or loss

-

-

-

-

-

2,370

-

2,370

-

2,370

Income tax relating to available-for-sale financial asset

-

-

-

-

-

28

-

28

9

37

Total comprehensive (expense) / income for the period

-

-

-

(53,091)

-

200

(63,198)

(116,089)

(41,659)

(157,748)

Balance as at 30 September 2013

159,378,600

263

253,890

(131,626)

2,658

142,504

59,987

327,676

155,762

483,438

 

(See accompanying notes to the interim condensed Consolidated and Company financial statements)

 

* The comparative information has been restated so as to reflect the adoption of new accounting standards, details of which have been set out in note 15.

 

1 The group entities have arrangements of sharing of profits with its non-controlling share holders, through which the non controlling shareholders are entitled to a dividend of 0.01% of the face value of the equity share capital held and the same is also reflected in Consolidated income statement. However, the non controlling interest disclosed in the Statement of changes in equity is calculated in the proportion of the actual shareholding as at the reporting date.

 

COMPANY STATEMENT OF CHANGES IN EQUITYfor the six months ended 30 September 2013

(All amount in thousands of US $, unless otherwise stated)

 

Issued capital (No. of shares)

Issued capital (Amount)

Share premium

Foreign currency translation reserve

Accumulated deficit

Total

equity

As at 1 April 2012

159,378,600

263

253,890

12,217

(8,455)

257,915

Transaction with owners

-

-

-

-

-

-

Loss for the period

-

-

-

-

 (1,460)

(1,460)

Other comprehensive income

Foreign currency translation differences

-

-

-

1,274

-

1,274

Total comprehensive (expense) / income for the period

-

-

-

1,274

 (1,460)

(186)

Balance as at 30 September 2012

159,378,600

263

253,890

13,491

(9,915)

257,729

As at 1 April 2013

159,378,600

263

253,890

6,420

(10,049)

250,524

Transaction with owners

-

-

-

-

-

-

Loss for the period

-

-

-

-

(2,600)

(2,600)

Other comprehensive income

Foreign currency translation differences

-

-

-

4,113

-

4,113

Total comprehensive income / (expense) for the period

-

-

-

4,113

(2,600)

1,513

Balance as at 30 September 2013

159,378,600

263

253,890

10,533

 

(12,649)

252,037

 

 

(See accompanying notes to interim condensed Consolidated and Company financial statements)

CONSOLIDATED AND COMPANY STATEMENT OF CASH FLOWS

for the six months ended 30 September 2013

(All amount in thousands of US $, unless otherwise stated)

Consolidated

Company

 30 September 2013

 30 September 2012 (Restated*)

 30 September 2013

 30 September 2012

 Cash inflow / (outflow) from operating activities

 (Loss) / profit before tax

(115,247)

34,650

(2,600)

(1,460)

 Adjustment

 Depreciation and amortization

18,656

19,645

-

-

 Finance cost

167,793

56,982

1,975

1,085

 Finance income

(28,757)

(25,007)

-

-

 Provision and impairment of trade receivable and other advances

4,159

1,168

326

-

 (Profit) / loss on sale of fixed assets, net

(408)

(3)

-

-

 others

237

283

-

-

 Change in working capital

 Trade receivables and unbilled revenue

(20,886)

(37,850)

-

-

 Inventories

(13,423)

(12,354)

-

-

 Other assets

(28,104)

5,227

195

31

 Trade payables and other liabilities

31,069

16,161

(68)

(196)

 Provisions and employee benefit liability

(263)

(120)

-

-

 Cash generated from /(used in) operating activities

14,826

58,782

(172)

(540)

 Taxes paid, net

(1,588)

(6,212)

-

-

 Net cash provided by / (used in) operating activities

13,238

52,570

(172)

(540)

 Cash inflow / (outflow) from investing activities

 Movement in restricted cash, net

76,244

22,041

-

-

 Purchase of property, plant and equipment and other non current assets

(133,593)

(283,834)

-

-

 Proceeds from sale of property, plant and equipment

772

-

-

-

 Proceed from sale of wind mill undertaking

-

11,458

-

-

 Purchase of financial instruments

(12,458)

(80,498)

(5,009)

(37)

 Proceeds from sale/disposal of financial instruments

30,107

86,176

-

-

 Dividend income

70

140

-

-

 Finance income

17,012

21,094

-

-

 Net cash flow provided / (used in) by investing activities

(21,846)

(223,423)

(5,009)

(37)

 Cash inflow / (outflow) from financing activities

 Proceeds from borrowings

659,799

557,776

6,064

-

 Repayment of borrowings

(504,306)

(343,153)

-

-

 Finance costs paid

(145,840)

(145,444)

(1,161)

(361)

 Payment of option premium

(1,271)

-

-

-

 Net proceeds from issue of shares and share application money in subsidiary to non-controlling interest

446

3,877

-

-

 Net cash flow provided by / (used in) financing activities

8,828

73,056

4,903

(361)

 Effect of exchange rate changes

(20,148)

(5,011)

-

370

 Net increase/(decrease) in cash and cash equivalent

(19,928)

(102,808)

(278)

(568)

 Cash and cash equivalent at the beginning of the period

43,834

120,186

287

1,598

 Cash and cash equivalent at the end of the period (note 5)

23,906

17,378

9

1,030

 

(See accompanying notes to the interim condensed Consolidated and Company financial statements)

 

* The comparative information has been restated so as to reflect the adoption of new accounting standards, details of which have been set out in note 15.

 

 

NOTES TO INTERIM CONDENSED CONSOLIDATED AND COMPANY FINANCIAL STATEMENTS

for the six months ended 30 September 2013

1. Corporate information

1.1. General information

KSK Power Ventur plc ('the Company' or 'KPVP' or 'KSK' or 'Parent'), a limited liability corporation, is the Group's parent Company and is incorporated and domiciled in the Isle of Man. The address of the Company's Registered Office, which is also principal place of business, is Fort Anne, Douglas, Isle of Man, IM1 5PD. The Company's equity shares are listed on the Standard List on the official list of the London Stock Exchange.

The financial statements were authorised for issue by the Board of Directors on 28 November 2013.

1.2. Statement of compliance /responsibility statement

a. the condensed set of financial statements contained in this document has been prepared in accordance with International Accounting Standard-34 ("IAS 34"), "Interim Financial Reporting" as adopted by European Union ('EU');

b. the Interim management report contained in this document includes a fair review of the information required by the Financial Conduct Authority's Disclosure and Transparency Rules ("DTR") 4.2.7R (being an indication of important events that have occurred during the first six months of the financial year and their impact on the condensed set of financial statements; and a description of the principal risks and uncertainties for the remaining six months of the year);

c. this document includes a fair review of the information required by DTR 4.2.8R (disclosure of related party transactions and changes therein);

d. the interim condensed Consolidated and Company financial statements should be read in conjunction with the annual financial statements for the year ended 31 March 2013, which have been prepared in accordance with IFRSs.

e. The financial information set out in these financial statements does not constitute statutory accounts. The financial statement is unaudited but has been reviewed by KPMG Audit LLC and their report is set out at the end of this document.

1.3. Financial period

The interim condensed Consolidated and Company financial statements are for the six months ended 30 September 2013. The comparative information required by IAS 1 were determined using IAS 34 and include comparative information as follows:

Statement of financial position :

31 March 2013 being the end of immediately preceding financial year.

Income statement, statement of comprehensive income, statement of changes in equity and statement of cash flows

Six months ended 30 September 2012 being the comparable interim period of the immediate preceding financial year.

1.4. Basis of preparation

These interim condensed Consolidated and Company financial statements have been prepared under International Accounting Standards-34- "Interim Financial Reporting" as adopted by European Union.

These interim condensed Consolidated financial statements have been prepared on the historical cost convention and on an accrual basis, except for the following:

· derivative financial instruments that are measured at fair value;

· financial instruments that are designated as being at fair value through profit or loss account upon initial recognition are measured at fair value;

· available-for-sale financial assets that are measured at fair value; and

· Net employee defined benefit (asset) / liability.

 

The financial statements of the Group and the Company have been presented in United States Dollars ('US $'), which is the presentation currency of the Company. All amounts have been presented in thousands, unless specified otherwise.

Balances represent consolidated amounts for the Group, unless otherwise stated.

The financial statements have been prepared on going concern basis which assumes the Group and the Company will have sufficient funds to continue its operational existence for the foreseeable future covering twelve months.The Group requires funds both for short-term operational needs as well as for long-term investment programmes mainly in construction projects for its power plants. The Group currently has net current liabilities of US $ 1,020,154, with short term facilities expiring in September 2014 totalling US $ 872,319 and a committed capital spend of US $ 1,343,080. The Group continue to generate cash flows from the current operations which together with the available cash and short term deposits provides liquidity both in short-term as well as in long-term. Anticipated future cash flows and undrawn long term committed facilities of US $ 1,019,168 together with cash and short term deposits of US $ 209,092 as at 30 September 2013 on a consolidated basis, are expected to be utilised to meet the on-going capital investment programme and liquidity requirement of the Group in the near future. In addition, a number of the facilities that are due to expire by 30 September 2014 are in the process of being extended and have rollover clause in a number of cases.

Further, exchange rate volatility and the unrealized exchange loss reflect the industry wide scenario of project costs increasing in line with sharp depreciation of the Rupee and resultant impact on import of capital goods. The project lenders are appraised of the matter and have commenced appropriate evaluation and approval of suitable remedial plan. Any resultant requirement of additional equity for completion of the project is planned to be suitable addressed both from internal accruals and appropriate fund raise.

2. Changes in accounting policy and disclosure

The accounting policies adopted are consistent with those of the previous financial year except for the adoption of new standards as of 1 April 2013, noted below:

 

The Group has adopted the following new standards and amendments to standards, including any consequential amendments to other standards, with a date of initial application of 1 April 2013.

 

· IFRS 13 Fair Value Measurement

· Presentation of items of Other Comprehensive Income (Amendments to IAS 1)

· IAS 19 Employee Benefits (2011)

· IFRIC 20 stripping cost in the production phase of surface mine

· IFRS 7 Financial instruments Disclosures - offsetting Financial Assets and Financial Liabilities

· Annual Improvements to IFRS 2009-2011 cycle

 

The nature and the effect of the changes are further explained below.

 

IFRS 13 Fair Value Measurement

 

IFRS 13 establishes a single framework for measuring fair value and making disclosures about fair value measurements, when such measurements are required or permitted by other IFRSs. In particular, it unifies the definition of fair value as the price at which an orderly transaction to sell an asset or to transfer a liability would take place between market participants at the measurement date. It also replaces and expands the disclosure requirements about fair value measurements in other IFRSs, including IFRS 7 Financial Instruments: Disclosures. Some of these disclosures are specifically required in interim financial statements for financial instruments; accordingly, the Group has included additional disclosures in this regard (see Note 14).

 

In accordance with the transitional provisions of IFRS 13, the Group has applied the new fair value measurement guidance prospectively, and has not provided any comparative information for new disclosures. Notwithstanding the above, the change had no significant impact on the measurements of the Group's assets and liabilities

 

Presentation of items of Other Comprehensive Income (Amendments to IAS 1)

 

As a result of the amendments to IAS 1, the Group has modified the presentation of items of other comprehensive income in its interim condensed consolidated income statement and statement of comprehensive income, to present separately items that would be reclassified to profit or loss in the future from those that would never be. Comparative information has also been re-presented accordingly. The adoption of the amendment to IAS 1 has no impact on the recognised assets, liabilities and comprehensive income of the Group.

 

IAS 19 Employee Benefits (2011)

 

IAS 19R includes a number of amendments to the accounting for defined benefit plans, including actuarial gains and losses that are now recognised in other comprehensive income (OCI) and permanently excluded from profit and loss; expected returns on plan assets that are no longer recognised in profit or loss, instead, there is a requirement to recognise interest on the net defined benefit liability (asset) in profit or loss, calculated using the discount rate used to measure the defined benefit obligation, and; unvested past service costs are now recognised in profit or loss at the earlier of when the amendment occurs or when the related restructuring or termination costs are recognised. Other amendments include new disclosures, such as, quantitative sensitivity disclosures.

 

In case of the Group, the transition to IAS 19R had an impact on the net defined benefit plan obligations due to the difference in accounting for interest on plan assets and unvested past service costs. The effect of the adoption of IAS 19R is explained in Note 15

 

IFRIC 20 stripping cost in the production phase of surface mine

 

This interpretation applies to waste removal (stripping) costs incurred in surface mining activity, during the production phase of the mine. Under the interpretation, the costs from this waste removal activity (stripping) which provide improved access to ore is recognised as a non-current asset (stripping activity asset) when certain criteria are met, whereas the cost of normal on-going operational stripping activities are accounted for in accordance with IAS 2 Inventories. The stripping activity asset is accounted for as an addition to, or as an enhancement of, an existing asset and classified as tangible or intangible according to the nature of the existing asset of which it form parts.

 

In case of the Group, the transition to IFRIC 20 had an impact on trade and other payable as the existing stripping cost liability balances has been written off to income statement. The effect of the adoption of IFRIC 20 is explained in Note 15.

 

IFRS 7 Financial instruments Disclosures - offsetting Financial Assets and Financial Liabilities

 

The amendment requires an entity to disclose information about rights to set-off financial instruments and related arrangements (e.g., collateral agreements). The disclosures would provide users with information that is useful in evaluating the effect of netting arrangements on an entity's financial position. The new disclosures are required for all recognised financial instruments that are set off in accordance with IAS 32. The disclosures also apply to recognised financial instruments that are subject to an enforceable master netting arrangement or similar agreement, irrespective of whether the financial instruments are set off in accordance with IAS 32. As the Group is not setting off financial instruments in accordance with IAS 32 and does not have relevant offsetting arrangements, the amendment does not have an impact on the Group.

 

The Group has not early adopted any other standard, interpretation or amendment that has been issued but is not yet effective.

3. Significant accounting judgements, estimates and assumptions

There have been no significant changes in the significant accounting judgments, estimates and assumptions applied for the purposes of the preparation of these interim condensed Consolidated and Company financial statements.

2.

 

4. Investments and other financial assets

 

Consolidated

Company

30 September 2013

31 March2013

30 September 2013

31 March2013

Current

Financial assets at fair value through profit or loss

 - held-for-trading

1,714

3,293

 

-

-

Loans and receivables

63,187

66,429

9,237

9,557

Loans to and receivables from JV partners

12,013

11,742

-

-

76,914

81,464

9,237

9,557

Non-current

Financial assets at fair value through profit or loss

- Call option asset - premium

32,930

-

-

-

- Call option asset - option valuation

19,100

-

-

-

Available-for-sale investments

21,064

26,354

-

-

Deposit with banks

15,443

31,208

-

-

Loans and receivables

46,051

24 264

-

-

Loans to and receivables from JV partners

14,057

16,219

-

-

Loans to and receivable from subsidiaries

-

-

90,825

151,877

Investment in subsidiaries

-

-

213,114

 

143,314

148,645

98,045

303,939

295,191

Total

225,559

179,509

313,176

304,748

Impairment of financial assets

During the period ended 30 September 2013, the Group's available-for-sale financial asset of US $ 2,370 (31 March 2013: US $ 4,363) and loans and receivable of US $ 1,680 (31 March 2013: US $ 2,466) were collectively impaired.

During the period ended 30 September 2013, the Company's loans and receivable of US $ 326 (31 March 2013: US $ Nil) were collectively impaired.

  

5. Cash and short-term deposits

Cash and short-term deposits comprise of the following:

Consolidated

Company

30 September 2013

31 March2013

30 September 2013

31 March2013

Cash at banks and on hand

23,793

39,875

9

287

Short-term deposits

185,299

265,389

-

-

Total

209,092

305,264

9

287

 

For the purpose of cash flow statement, cash and cash equivalent comprise:

 

 

Consolidated

Company

30 September 2013

30 September 2012

30 September 2013

30 September 2012

Cash at banks and on hand

23,793

14,499

9

1,030

Short-term deposits

185,299

278,237

-

-

Total

209,092

292,736

9

1,030

Less: Restricted cash1

(185,186)

(275,358)

-

-

Cash and cash equivalent

23,906

17,378

9

1,030

1Include deposits pledged for availing credit facilities from banks and deposits with maturity term of three months to twelve months.

6. Interest-bearing loans and borrowings

The interest-bearing loans and borrowings comprise of the following:

 

Interest rate

(range %)

Final Maturity

Consolidated

Company

30 September 2013

31 March2013

30 September 2013

31 March2013

Long-term "project finance" loans

3.39 to 16.75

 

March-26

1,839,296

1,908,435

-

-

Short-term loans

9.35 to 17.00

September-14

193,714

245,113

10,578

4,514

Buyers' credit facility

0.92 to 2.66

September-14

566,886

562,951

50,000

49,605

Cash credit and other working capital facilities

10.00 to 14.50

September-14

111,719

113,295

-

-

Redeemable preference shares

0.01 to 15.00

February-28

22,428

25,854

-

-

Total

2,734,043

2,855,648

60,578

54,119

The interest-bearing loans and borrowings mature as follows:

Consolidated

Company

30 September 2013

31 March2013

30 September 2013

31 March2013

Current liabilities

Amounts falling due within one year

1,046,764

 

1,021,122

60,578

 

54,119

Non-current liabilities

Amounts falling due after more than one year but not more than five years

882,706

 

1,184,566

-

-

Amounts falling due in more than five years

804,573

649,960

-

-

Total

2,734,043

 

2,855,648

 

60,578

54,119

 

Total debt of US $ 2,734,043 (31 March 2013: US $ 2,855,648) comprised:

· Long-term "project finance" loans of the Group amounting US $ 1,839,296 (31 March 2013: US $ 1,908,435) is fully secured on the property, plant and equipment and other assets of joint venture and subsidiaries that operate power stations, allied services and by a pledge over the promoter's shareholding in equity and preference capital of some of the joint ventures and subsidiaries.

· The short term loan taken by the Group is secured by the corporate guarantee provided by the Company, fixed deposits of the Group and by pledge of shares held in the respective entities.

· Buyer's credit facility is secured against property, plant and equipment and other assets on pari-passu basis, pledge of fixed deposits and corporate guarantee of KSK Energy Ventures Limited.

· Cash credit and other working capital facilities are fully secured against property, plant and equipment and other assets on pari-passu basis with other lenders of the respective entities availing the loan facilities.

7. Other financial liabilities

Consolidated

30 September 2013

31 March2013

Current

Option premium payable

5,020

-

5,020

-

Non-Current

Provision for mark to market loss on derivative instruments

1,732

-

Option premium payable

29,653

-

31,385

-

Total

36,405

-

8. Segment information

The Group has adopted the "management approach" in identifying the operating segments as outlined in IFRS 8. Management has analysed the information that the chief operating decision maker reviews and concluded on the segment disclosure.

For management purposes, the Group is organised into business units based on their services and has two reportable operating segments as follows:

· Power generating activities and

 

· Project development activities

 

Management monitors the operating results of its business units separately for the purpose of making decisions about resource allocation and performance assessment. Segment performance is evaluated based on operating profit or loss which in certain respects, as explained in the table below, is measured differently from operating profit or loss in the Consolidated financial statements. Group financing (including finance costs and finance income) and income taxes are managed on a Group basis and are not allocated to operating segments. There is only one geographical segment as all the operations and business is carried out in India.

Period ended 30 September 2013

Project development activities

Power generating activities

Reconciling / Elimination activities

Consolidated

 

Revenue

 

External customers

54

150,621

-

150,675

 

Inter-segment

4,203

-

(4,203)

-

 

Total revenue

4,257

150,621

(4,203)

150,675

 

Segment operating results

3,206

30,311

(486)

33,031

 

Unallocated operating expenses, net

(2,667)

 

Finance costs

(174,368)

 

Finance income

28,757

 

Loss before tax

(115,247)

 

Tax income

35,651

 

Loss after tax

(79,596)

 

Segment assets

8,631

3,589,587

(1,624)

3,596,594

 

Unallocated assets

218,916

 

Total assets

3,815,510

 

Segment liabilities

3,026

495,356

(1,624)

496,758

 

Unallocated liabilities

2,835,314

 

Total liabilities

3,332,072

 

Other segment information

 

Depreciation and amortisation

142

18,461

53

18,656

 

Capital expenditure

3

206,372

45

206,420

 

Period ended 30 September 2012

Project development activities

Power generating activities

Reconciling / Elimination activities

Consolidated

Revenue

External customers

1,164

197,456

-

198,620

Inter-segment

4,445

-

(4,445)

-

Total revenue

5,609

197,456

(4,445)

198,620

Segment operating results

4,329

55,754

(476)

59,607

Unallocated operating expenses, net

(924)

Finance costs

(58,150)

Finance income

34,117

Profit before tax

34,650

Tax income

1,752

Profit after tax

36,402

Segment assets

22,603

3,690,753

(2,797)

3,710,559

Unallocated assets

191,923

Total assets

3,902,482

Segment liabilities

3,140

451,906

(2,797)

452,249

Unallocated liabilities

2,791,564

Total liabilities

3,243,816

Other segment information

Depreciation and amortisation

197

19,402

46

19,645

Capital expenditure

140

489,010

94

489,244

 

Notes to segment reporting:

(a) Inter-segment revenues are eliminated on consolidation.

(b) Profit / (loss) for each operating segment does not include finance income and finance costs of US $ 28,757 and US $ 174,368 respectively (30 September 2012: US $ 34,117 and US $ 58,150 respectively).

(c) Segment assets do not include deferred tax asset of US $ 42,858 (30 September 2012: US $ 20,679), financial assets and other investments US $ 133,113 (30 September 2012: US $ 122,620), short-term deposits with bank and cash US $ 7,075 (30 September 2012: US $ 16,396), and corporate assets US $ 35,870 (30 September 2012: US $ 32,228).

(d) Segment liabilities do not include deferred tax US $ 25,523 (30 September 2012:US $ 35,394), current tax payable US $ 1,016 (30 September 2012: US $ 3,744), interest-bearing current and non-current borrowings US $ 2,734,043 (30 September 2012: US $ 2,720,178), other financial liability US $ 36,405 (30 September 2012: US $ Nil) and corporate liabilities US $ 38,327 (30 September 2012: US $ 32,248).

(e) One customer in the power generating segment contributing revenues of US $ 60,951 (30 September 2012: US $ 90,606) accounted for 40.47% (30 September 2012: 45.89%) of the total segment revenue.

 

9. Finance costs

Finance costs comprise:

Consolidated

Company

30 September 2013

30 September 2012

30 September 2013

30 September 2012

Interest expenses on loans and borrowings 1

44,872

54,130

422

728

Other finance costs

9,673

2,295

1,130

2

Provision for impairment of financial assets

2,370

1,168

-

-

Foreign exchange loss, net2

116,649

 

-

415

359

Net loss on held-for-trading financial assets

on disposal

-

4

-

-

on re-measurement

2

-

-

-

Unwinding of discounts

802

553

-

-

Total

174,368

58,150

 

 

 

 

 

1,967

1,089

1Borrowing cost capitalised during the period amounting to US $ 134,276 (30 September 2012: US $ 99,670).

2 Includes loss on account of restatement of foreign currency loans and trade payables amounting to US $ 110,933 (30 September 2012: US $ Nil)

10. Finance income

The finance income comprises:

Consolidated

30 September 2013

30 September 2012

Interest income

bank deposits

10,079

13,624

loans and receivables

2,576

2,942

Dividend income

70

383

Net gain on held-for-trading financial assets

on disposal

1

-

on re-measurement

-

22

Unwinding of discount on security deposits

714

465

Net gain on financial liability at fair value through profit or loss , net

15,317

-

Foreign exchange gain, net1

-

16,666

Reclassification adjustment in respect of available-for- sale financial assets disposed

-

15

Total

28,757

 

34,117

 

1 Includes gain on account of restatement of foreign currency loans and trade payables amounting to US $ Nil (30 September 2012: US $ 8,250)

11. Tax income / (expense)

The major components of income tax for the period ended 30 September 2013 and 30 September 2012 are:

30 September 2013

30 September 2012

 Current tax

(1,936)

(5,671)

 Deferred tax

37,587

7,423

Tax income reported in the income statement

35,651

1,752

12. Related party transactions

Name of the Company

Nature of relationship

K&S Consulting Group Private Limited

Group ultimate parent (GUP)

Sayi Energy Ventur Limited

Parent

 

Key management personnel and their relatives (KMP):

Name of the party

Nature of relationship

T L Sankar

 

Chairman

S Kishore

Executive Director

K A Sastry

Executive Director

S R Iyer

Director

Vladimir Dlouhy

Director

Abhay M Nalawade

Director

K. V. Krishnamurthy

Director of parent

 

 

  

Related party transactions during the period

The following table provides the total amount of transactions that have been entered into with related parties and the outstanding balances at the end of the relevant financial period:

Particulars

Consolidated

Company

30 September 2013

30 September 2012

30 September 2013

30 September 2012

Joint Venture

GUP

KMP

Joint Venture

GUP

KMP

Subsidiaries

KMP

Subsidiaries

KMP

Transactions1

Project development fees and corporate support services fees

54

-

-

1,164

-

-

-

-

-

-

Interest income

1,846

-

-

2,044

-

-

-

-

-

-

Interest expense

10

-

-

-

-

-

-

-

-

-

Sale of material

820

-

-

-

-

-

-

-

-

-

Capacity charges

403

-

-

-

-

-

-

-

-

-

Inter-corporate deposits and loans given

11,967

-

-

3,986

26

-

5,000

-

48

-

Inter-corporate deposits and loans refunded

(10,851)

-

-

(3,478)

-

-

-

-

-

-

Loan taken

1,176

-

-

-

-

-

78

-

-

-

Repayment of loan taken

(329)

-

-

-

-

-

-

-

-

-

Managerial remuneration 2

-

-

280

-

-

318

-

98

-

100

30 September 2013

30 September 2012

30 September 2013

30 September 2012

Balances 1

Interest receivable

3,695

-

-

3,570

-

-

-

-

-

-

Interest payable

9

-

-

-

-

-

-

-

-

Loans and inter corporate deposits receivable

26,070

983

26,290

1,159

-

90,835

-

157,954

-

Loans payable

793

-

-

-

-

-

78

-

-

-

Other receivable

26

-

-

1,192

-

-

-

-

-

-

Other payable

378

-

-

-

-

-

-

-

-

-

Managerial remuneration payable2

-

-

73

-

-

26

-

-

-

-

1The transactions with related parties are made at terms equivalent to those that prevail in arm's length transactions. Outstanding balances at the period end are unsecured, interest-bearing in case of loans and inter-corporate deposits and non-interest bearing in case of other loans and advances and settlement occurs in cash. There have been no guarantees provided or received for any related party receivables or payables. For the period ended 30 September 2013, the Group has not recorded any impairment of receivables relating to amounts owed by related parties (30 September 2012: US $ Nil). This assessment is undertaken each financial period through examining the financial position of the related party and the market in which the related party operates.

2 Remuneration is net of accrual towards Gratuity, a defined benefit plan, which is managed for the Company as a whole. However, the annual accrual of this liability towards key management personnel is not expected to be significant. There are no other long term benefits and termination benefits which are payable to the key management personnel.

13. Commitments and contingencies

Capital commitments

As at 30 September 2013, the Group is committed to purchase property, plant and equipment for US $ 1,343,080 (31 March 2013: US $ 1,429,536). In respect of its interest in joint ventures the Group is committed to incur capital expenditure of US $ 966 (31 March 2013: US $ 1,114).

Guarantees

· The Company has guaranteed the loans and non-fund based facilities availed by subsidiaries to unrelated parties for US $ 215,549 (31 March 2013: US $ 207,945) and

· The Group guaranteed the performance of the joint ventures under the power delivery agreements to unrelated parties. No liability is expected to arise.

14. Financial Instruments

Carrying amounts versus fair values

The fair values of financial assets and financial liabilities, together with the carrying amounts in the Interim condensed consolidated statement of financial position, are as follows:

Carrying amount

Fair value

September 2013

September 2013

Non- current financial assets

Trade and other receivables

4,588

4,588

Equity securities - available-for-sale

21,064

21,064

Loans and receivables

60,108

60,108

Call option asset - Premium

32,930

32,930

Call option asset - Option valuation

19,100

19,100

Non-current bank deposits

15,443

15,443

Total non-current

153,233

153,233

Current financial assets

Trade and other receivables

134,356

134,356

Equity securities - held for trading

123

123

Debt securities-held for trading

1,591

1,591

Loans and receivables

75,200

75,200

Cash and short-term deposits

209,092

209,092

Total current

420,362

420,362

Total

573,595

573,595

Non- current financial liabilities

Trade and other payables

55,795

55,795

Interest bearing loans and borrowings

1,687,279

1,687,279

Interest rate swaps

1,732

1,732

Option premium payable

29,653

29,653

Total non-current

1,774,459

1,774,459

Current financial liabilities

Trade and other payables

459,680

459,680

Interest bearing loans and borrowings

1,046,764

1,046,748

Option premium payable

5,020

5,020

Total current

1,511,464

1,511,448

Total

3,285,923

3,285,907

The fair values of financial assets and financial liabilities, together with the carrying amounts in the Interim condensed company statement of financial position, are as follows:

Carrying amount

Fair value

September 2013

September 2013

Non-current financial assets

Loans and receivables

90,825

90,825

Investment in subsidiaries

213,114

213,114

Total non-current

303,939

303,939

Current financial assets

Loans and receivables

9,237

9,237

Cash and short-term deposits

9

9

Total current

9,246

9,246

Total

313,185

313,185

Current financial liabilities

Trade and other payables

1,305

1,305

Interest bearing loans and borrowings

60,578

60,578

Total current

61,883

61,883

 

Fair value hierarchy

 

The table below analyses recurring fair value measurements for financial assets and financial liabilities. These fair value measurements are categorised in to different levels in the fair value hierarchy based on the inputs to valuation techniques used. The different levels are defined as follows.

 

• Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities.

• Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.

• Level 3: valuation techniques that include inputs for the asset or liability that are not based on observable market data (unobservable inputs).

 

30 September 2013

Level 1

Level 2

Level 3

Total

Financial assets measured at fair value

Equity securities - available-for-sale

1,900

-

19,164

21,064

Equity securities - held for trading

123

-

-

123

Debt securities-held for trading

1,591

-

-

1,591

Call option asset - Premium

-

32,930

-

32,930

Call option asset - Option valuation

-

19,100

-

19,100

Total

3,614

52,030

19,164

74,808

Financial liabilities measured at fair value

Interest rate swaps

-

1,732

-

1,732

Option premium payable

-

34,673

-

34,673

Total

-

36,405

-

36,405

 

The Group recognises transfers between levels of the fair value hierarchy as of the end of the reporting period during which the transfer has occurred. During the six-month period ended 30 September 2013, there were no transfers between Level 1 and Level 2 fair value measurements. However an amount of US $ 18,885 has been transferred from Level 2 to Level 3.

Reconciliation of Level 3 fair value measurements of financial assets:

 

30 September 2013

Available-for-sale

Total

Unquoted Equities

Opening balance

322

322

Total gains or losses:

 - in income statement

-

-

 - in other comprehensive income

(43)

(43)

Settlements

-

-

Transfers into level 3

18,885

18,885

Closing balance

19,164

19,164

Total gains or losses for the period shown above, relates to available for sale securities held at the end of the reporting period.

Valuation techniques

Level 2 fair values for simple over-the-counter derivative financial instruments are based on broker quotes. Those quotes are tested for reasonableness by discounting expected future cash flows using market interest rate for a similar instrument at the measurement date. Fair values reflect the credit risk of the instrument and include adjustments to take account of the credit risk of the Group entity and counterparty when appropriate.

Level 3 fair values for equity securities-available for sale has been determined by using Comparable Company Analyses. This is a relative valuation technique which involves comparing that company's valuation multiples to those of its peers. The multiples consider for the valuation is P/B for book value which is then adjusted for differences that are directly related to the characteristics of equity instruments being valued such as discounting factor for size and liquidity of 15%.

Level 3 fair value of the unquoted venture capital units has been determined using a discounted cash flow model. The valuation requires management to make certain assumptions about unobservable inputs to the model, of which the significant unobservable inputs are disclosed in the table below.

 

Average growth rate for cash flows in subsequent years 3.00%

Discount rate 12.52%

 

Apart from the above, forecast cash flows for first five years is a significant unobservable input. The management regularly assesses a range of reasonably possible alternatives for those significant unobservable inputs and determines their impact on the total fair value. An increase in the forecast cash flows and the growth rate for cash flows in the subsequent periods would both lead to an increase in the fair value of the equity instruments. An increase in the discount rate used to discount the forecast cash flows would lead to a decrease in the fair value of the units. The significant unobservable inputs are not interrelated. The fair value of the units is not significantly sensitive to a reasonable change in the forecast cash flows or the discount rate, however it is to a reasonable change in the growth rate.

15. Note on change in accounting policy

Consequent to amendments in new accounting standards as enumerated in note 2, the Group has restated the statement of financial performance and position of the Group for the six month period ended 30 September 2012 and the year ended 31 March 2013 so as to show the impact of applicable accounting standards for the Group. The impact of adoption of these new accounting standards is as follows:

 

A. Income statement, Statement of comprehensive income and statement of financial positionfor the six months ended 30 September 2013

 

Income Statement

IFRIC 20

IAS 19 R

Total

Cost of revenue

1,285

-

1,285

General and administrative expenses

-

(145)

(145)

Tax income / (expense)

(477)

118

(359)

(Loss) / profit for the period

808

(27)

781

Attributable to:

Owners of the Company

577

(6)

571

Non-controlling interests

231

(21)

210

808

(27)

781

Statement of Comprehensive Income

(Loss) / profit for the period

808

(27)

781

Re-measurement of defined benefit liability

-

349

349

Income tax relating to re-measurement of defined benefit liability

-

(112)

(112)

Foreign currency translation differences

(306)

-

(306)

Total

502

210

712

Attributable to:

Owners of the Company

326

210

536

Non-controlling interests

176

-

176

502

210

712

 

IFRIC 20

IAS 19 R

Total

Property, plant and equipment

-

576

576

Foreign currency translation reserve

(390)

(83)

(473)

Other reserves

-

803

803

Retained earnings / (accumulated deficit)

2,318

(156)

2,162

Equity attributable to owners of the Company

1,928

564

2,492

Non-controlling interests

502

(4)

498

Deferred tax liability

1,250

1

1,251

Employee benefit liability

-

15

15

Trade and other payables

(3,680)

-

(3,680)

 

 

  

B. Income statement, Statement of comprehensive income for the six months ended 30 September 2012

 

Income Statement

As reported at 30 September 2012

 IFRIC 20

 IAS 19 R

As restated at 30 September 2012

Revenue

198,620

-

-

198,620

Cost of revenue

(128,295)

443

 -

(127,852)

Gross profit

70,325

443

-

70,768

Other operating income

864

-

-

864

Distribution costs

(2,610)

-

-

(2,610)

General and administrative expenses

(10,280)

-

(59)

(10,339)

Operating profit / (loss)

58,299

443

(59)

58,683

Finance costs

(58,150)

-

-

(58,150)

Finance income

34,117

-

-

34,117

(Loss) / profit before tax

34,266

443

(59)

34,650

Tax income / (expense)

1,738

(88)

102

1,752

(Loss) / profit for the period

36,004

355

43

36,402

Attributable to:

Owners of the Company

25,542

312

30

25,884

Non-controlling interests

10,462

43

13

10,518

36,004

355

43

36,402

Statement of Comprehensive Income

(Loss) / profit for the period

36,004

355

43

36,402

Items that will never be reclassified to income statement

Re-measurement of defined benefit liability

-

-

304

304

Income tax relating to re-measurement of defined benefit liability

-

-

(101)

(101)

Total

-

-

203

203

Items that are or may be reclassified subsequently to income statement

 Foreign currency translation differences

(5,775)

(6)

21

(5,760)

Available-for-sale financial assets

-

 - current period losses

(328)

-

-

(328)

 - reclassification to income statement

1,153

-

-

1,153

Income tax relating to available for sale financial asset

59

-

-

59

Other comprehensive (expense) / income, net of tax

(4,891)

(6)

21

(4,876)

Total comprehensive (expense) / income for the period

31,113

349

267

31,729

Attributable to:

Owners of the Company

22,667

307

268

23,242

Non-controlling interests

8,446

42

(1)

8,487

31,113

349

267

31,729

C. Statement of financial position for the year ended 31 March 2013.

 

As reported at31 March 2013

IFRIC 20

IAS 19 R

As restated at31 March 2013

Property, plant and equipment

3,273,033

-

438

3,273,471

Foreign currency translation reserve

(78,380)

(139)

(16)

(78,535)

Other reserves

141,674

-

588

142,262

Retained earnings / (Accumulated deficit)

119,337

1,741

(139)

120,939

Equity attributable to owners of the Company

439,536

1,602

433

441,571

Non-controlling interests

199,290

326

(1)

199,615

Deferred tax liability

35,063

926

(4)

35,985

Employee benefit liability

1,050

-

11

1,061

Trade and other payables

441,518

(2,854)

-

438,664

 

D. Statement of financial position for the year ended 1 April 2012

 

As reported at1 April 2012

IFRIC 20

IAS 19 R

As restated at1 April 2012

Property, plant and equipment

2,685,771

-

49

2,685,820

Foreign currency translation reserve

(58,783)

(102)

4

(58,881)

Other reserves

140,189

-

226

140,415

Retained earnings / (Accumulated deficit)

98,407

1,252

(184)

99,475

Equity attributable to owners of the Company

436,825

1,150

46

438,021

Non-controlling interests

188,192

252

(2)

188,442

Deferred tax liability

37,699

401

(2)

38,098

Employee benefit liability

947

-

7

954

Trade and other payables

287,701

(1,803)

-

285,898

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR PGGMGGUPWGRR
Date   Source Headline
27th Jul 20187:12 amRNSUpdate and suspension of shares from trading
29th May 20185:43 pmRNSBusiness Update
5th Apr 20187:00 amRNSBusiness Update
30th Jan 20187:33 amRNSBusiness Update
22nd Dec 20177:00 amRNSInterim Results to 30 September 2017
3rd Oct 201710:05 amRNSResult of AGM
19th Sep 201712:21 pmRNSChange of Registered Office
19th Sep 201712:21 pmRNSNotice of AGM
27th Jul 20177:00 amRNSAudited Results for the year ended 31 March 2017
30th Nov 20167:00 amRNSHalf Yearly Report
29th Sep 20164:25 pmRNSResult of AGM
14th Sep 20163:47 pmRNSNotice of AGM
19th Jul 20167:00 amRNSAudited Results for the year ended 31 March 2016
31st May 20161:44 pmRNSIndian Subsidiary Results and Trading Update
22nd Mar 20166:23 pmRNSHolding(s) in Company
26th Nov 20159:18 amRNSHalf Yearly Report
1st Sep 20157:03 amRNSResult of AGM
21st Jul 20157:00 amRNSAudited Results for the year ended 31 March 2015
9th Mar 20157:00 amRNSOperational Update
28th Nov 20147:00 amRNSHalf Yearly Report
5th Nov 20147:03 amRNSBoard Change
31st Oct 20144:40 pmRNSSecond Price Monitoring Extn
31st Oct 20144:35 pmRNSPrice Monitoring Extension
30th Sep 20141:02 pmRNSAGM Statement
15th Jul 20147:00 amRNSAudited Results for the year ended 31 March 2014
10th Jun 20143:19 pmRNSIndian Subsidiary Placing
4th Jun 20144:40 pmRNSSecond Price Monitoring Extn
4th Jun 20144:35 pmRNSPrice Monitoring Extension
3rd Jun 20148:26 amRNSUpdate on subsidiary
22nd May 20144:40 pmRNSSecond Price Monitoring Extn
22nd May 20144:35 pmRNSPrice Monitoring Extension
1st May 20147:00 amRNSDirector Shareholding
30th Apr 20144:35 pmRNSPrice Monitoring Extension
30th Apr 20147:01 amRNSApril 2014 Trading Update
3rd Apr 20148:40 amRNSHolding(s) in Company
3rd Apr 20148:39 amRNSHolding(s) in Company
13th Mar 20147:00 amRNSHolding(s) in Company
7th Mar 20149:19 amRNSHolding(s) in Company
6th Mar 20144:48 pmRNSHolding(s) in Company
5th Mar 20143:58 pmRNSAppointment of Non-Executive Directors
4th Mar 201412:46 pmRNSHolding(s) in Company
4th Mar 201410:01 amRNSHolding(s) in Company
4th Mar 201410:00 amRNSHolding(s) in Company
3rd Mar 20143:32 pmRNSHolding(s) in Company
28th Feb 201412:29 pmRNSHolding(s) in Company
27th Feb 20143:46 pmRNSAdmission of Shares to Trading
24th Feb 20142:50 pmRNSResult of EGM and Voting Rights
17th Feb 20148:25 amRNSIndian Subsidiary Results
14th Feb 201410:05 amRNSHolding(s) in Company
13th Feb 201410:44 amRNSHolding(s) in Company

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.