Last checked at 1 Nov 2010 07:15
STEEL AUTHORITY OF INDIA LIMITED | ||||||
REGISTERED OFFICE: ISPAT BHAWAN, LODI ROAD, NEW DELHI - 110003 | ||||||
Unaudited Financial Results for the half year ended 30th September 2010 | ||||||
Rs / Millions | ||||||
Quarter ended | Year ended | |||||
Sl. No | Particulars | 30th Sep | 30th Sep | 30th Sep | 30th Sep | 31st March 2010 |
2010 | 2009 | 2010 | 2009 | |||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Audited) | ||
1 | (a) Net Sales / Income from operations | |||||
i) Gross sales | 116974.5 | 107295.7 | 216282.3 | 204811.9 | 439347.0 | |
ii) Less : Excise Duty | 10945.7 | 7856.5 | 19959.8 | 15821.5 | 33833.2 | |
Sub total (a) (i-ii) | 106028.8 | 99439.2 | 196322.5 | 188990.4 | 405513.8 | |
(b) Other operating income | 2032.9 | 914.4 | 3072.4 | 2997.3 | 7558.3 | |
Sub total 1 (a) + (b) | 108061.7 | 100353.6 | 199394.9 | 191987.7 | 413072.1 | |
2 | Expenditure | |||||
a) Increase(-)/Decrease in stock-in-trade and | 2865.2 | 3965.1 | -13923.3 | 4886.0 | 11610.1 | |
work in progress | ||||||
b) Consumption of Raw Materials | 48794.3 | 38804.2 | 95815.7 | 79388.3 | 160345.7 | |
c) Purchase of traded goods | 11.5 | 7.2 | 24.8 | 8.2 | 27.9 | |
d) Consumption of stores & spares | 6076.4 | 7228.0 | 11810.0 | 13153.6 | 25737.6 | |
e) Employees' cost | 17003.7 | 11277.8 | 37120.8 | 22075.0 | 54168.1 | |
f) Power & Fuel | 8766.1 | 8622.3 | 17549.7 | 16969.1 | 33643.0 | |
g) Depreciation | 3688.2 | 3322.2 | 7193.3 | 6597.6 | 13372.4 | |
h) Other Expenditure | 9144.8 | 8030.4 | 19073.2 | 15406.5 | 33981.6 | |
i) Less: Finished Products Internally Consumed | 1548.1 | 1464.9 | 3452.4 | 2596.3 | 5894.2 | |
Sub total 2 (a) to (h) - (i) | 94802.1 | 79792.3 | 171211.8 | 155888.0 | 326992.2 | |
3 | Profit from operations before other income, interest | 13259.6 | 20561.3 | 28183.1 | 36099.7 | 86079.9 |
and exceptional items ( 1-2) | ||||||
4 | Other Income | |||||
i) Interest earned | 3324.9 | 5140.7 | 7066.5 | 10475.8 | 18609.8 | |
ii) Other Income | 428.9 | 221.6 | 549.3 | 287.5 | 650.7 | |
Sub total (i+ii) | 3753.8 | 5362.3 | 7615.8 | 10763.3 | 19260.5 | |
5 | Profit before interest and exceptional items ( 3+4) | 17013.4 | 25923.6 | 35798.9 | 46863.0 | 105340.4 |
6 | Interest | 1090.4 | 735.0 | 2386.8 | 1571.9 | 4020.1 |
7 | Profit after interest but before exceptional items ( 5-6) | 15923.0 | 25188.6 | 33412.1 | 45291.1 | 101320.3 |
8 | Exceptional items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
9 | Profit from ordinary activities before tax ( 7+8) | 15923.0 | 25188.6 | 33412.1 | 45291.1 | 101320.3 |
10 | Tax Expense | |||||
(a) Current Tax | 4963.8 | 8848.5 | 10744.3 | 16527.9 | 33711.7 | |
(b) Deferrred Tax Liability / Assets ( - ) | 150.1 | 20.9 | 92.2 | -860.3 | 817.2 | |
(c) Earlier years | -91.0 | -315.7 | -91.0 | -315.7 | -752.3 | |
Sub-Total ( a to c ) | 5022.9 | 8553.7 | 10745.5 | 15351.9 | 33776.6 | |
11 | Net Profit from ordinary activities after Tax ( 9-10 ) | 10900.1 | 16634.9 | 22666.6 | 29939.2 | 67543.7 |
12 | Extraordinary items (net of tax expense Rs. Nil) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
13 | Net Profit for the period (11-12) | 10900.1 | 16634.9 | 22666.6 | 29939.2 | 67543.7 |
14 | Paid up Equity Share Capital | 41304.0 | 41304.0 | 41304.0 | 41304.0 | 41304.0 |
( Face value : Rs. 10 per share ) | ||||||
15 | Reserves (excluding revaluation reserve ) | 291863.0 | ||||
as per balance sheet of previous accounting year | ||||||
16 | Basic and Diluted Earnings per share before and after | 2.64 | 4.03 | 5.49 | 7.25 | 16.35 |
extraordinary items ( Not Annualised ) ( Rupees ) | ||||||
17 | Debt Service Coverage Ratio (Number of times) | 7.20 | 24.94 | 24.84 | ||
18 | Interest Service Coverage Ratio (Number of times) | 6.84 | 16.18 | 14.44 | ||
19 | Aggregate of public share holding | |||||
- Number of shares | 58,50,82,315 | 58,50,67,015 | 58,50,82,315 | 58,50,67,015 | 58,50,70,815 | |
- Percentage of share holding | 14.16 | 14.16 | 14.16 | 14.16 | 14.16 | |
20 | Promoters and Promoter group shareholding | |||||
(a) Pledged / Encumbered | ||||||
- Number of Shares | - | - | - | - | - | |
- Percentage of shares (as a % of the total | - | - | - | - | - | |
shareholding of the promoter and promoter group) | ||||||
- Percentage of shares (as a % of the total | - | - | - | - | - | |
share capital of the company) | ||||||
(b) Non-Encumbered | ||||||
- Number of Shares | 3544690285 | 3544690285 | 3544690285 | 3544690285 | 3544690285 | |
- Percentage of shares (as a % of the total | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | |
shareholding of the promoter and promoter group) | ||||||
- Percentage of shares (as a % of the total | 85.82 | 85.82 | 85.82 | 85.82 | 85.82 | |
share capital of the company) | ||||||
SEGMENT REVENUE, RESULTS AND CAPITAL EMPLOYED | |||||
Rs / Millions | |||||
PARTICULARS | Quarter Ended | Half Year Ended | Financial Year | ||
30th Sept | 30th Sept | 30th Sept | 30th Sept | Ended | |
2010 | 2009 | 2010 | 2009 | 31st March 2010 | |
(Unudited) | (Unudited) | (Unudited) | (Unudited) | ( Audited ) | |
Segment Revenue (Net sales / Income from Operations) | |||||
- Bhilai Steel Plant | 41586.5 | 39143.8 | 78927.0 | 73278.4 | 156374.4 |
- Durgapur Steel Plant | 15195.3 | 12836.2 | 28586.2 | 25219.8 | 55959.4 |
- Rourkela Steel Plant | 18666.4 | 16600.3 | 33084.2 | 30712.2 | 66314.0 |
- Bokaro Steel Plant | 27251.8 | 26092.5 | 48108.2 | 51395.0 | 108369.8 |
- IISCO Steel Plant | 5780.6 | 4435.6 | 11016.4 | 8954.5 | 21384.5 |
- Alloy Steels Plant | 3592.8 | 2733.2 | 6391.3 | 5027.8 | 11890.2 |
- Salem Steel Plant | 3754.9 | 2613.2 | 6727.4 | 5218.5 | 12726.9 |
- Visvesvaraya Iron & Steel Plant | 1269.2 | 1312.1 | 2480.2 | 2423.0 | 5260.2 |
- Others | 3549.4 | 2244.5 | 6695.1 | 3936.1 | 11056.4 |
Total Segment Revenue | 120646.9 | 108011.4 | 222016.0 | 206165.3 | 449335.8 |
Less : Inter-Segment Revenue | 12585.2 | 7657.8 | 22621.1 | 14177.6 | 36263.7 |
Net sales / Income from Operations | 108061.7 | 100353.6 | 199394.9 | 191987.7 | 413072.1 |
Segment Results (Profit(+)/Loss(-) before interest and tax) | |||||
- Bhilai Steel Plant | 8449.3 | 11221.5 | 17410.7 | 20499.6 | 44034.9 |
- Durgapur Steel Plant | 1102.0 | 1569.2 | 2458.2 | 2778.9 | 6935.4 |
- Rourkela Steel Plant | 2202.4 | 3506.0 | 4224.1 | 5375.5 | 14431.1 |
- Bokaro Steel Plant | 1981.5 | 4678.3 | 5329.2 | 8003.0 | 21666.5 |
- IISCO Steel Plant | -189.5 | 223.0 | -55.2 | 623.2 | 1859.4 |
- Alloy Steels Plant | 40.9 | 82.6 | -62.8 | 40.9 | -220.5 |
- Salem Steel Plant | 36.1 | 48.3 | 79.1 | 73.1 | 191.6 |
- Visvesvaraya Iron & Steel Plant | -224.6 | -249.4 | -459.0 | -509.2 | -999.8 |
- Others | 3615.3 | 4844.1 | 6874.6 | 9978.0 | 17441.8 |
Total | 17013.4 | 25923.6 | 35798.9 | 46863.0 | 105340.4 |
Less : Interest Expenses | 1090.4 | 735.0 | 2386.8 | 1571.9 | 4020.1 |
Profit before tax | 15923.0 | 25188.6 | 33412.1 | 45291.1 | 101320.3 |
Capital Employed | |||||
( Segment assets less segment liabilities excluding | |||||
Inter unit Balances ) | |||||
- Bhilai Steel Plant | 50001.3 | 34258.4 | 50001.3 | 34258.4 | 40584.7 |
- Durgapur Steel Plant | 19902.5 | 20521.4 | 19902.5 | 20521.4 | 18497.3 |
- Rourkela Steel Plant | 55098.7 | 35442.5 | 55098.7 | 35442.5 | 42567.5 |
- Bokaro Steel Plant | 46290.6 | 21284.9 | 46290.6 | 21284.9 | 34357.9 |
- IISCO Steel Plant | 86841.2 | 37333.6 | 86841.2 | 37333.6 | 61936.6 |
- Alloy Steels Plant | 3690.5 | 3986.1 | 3690.5 | 3986.1 | 3176.1 |
- Salem Steel Plant | 26481.5 | 17058.5 | 26481.5 | 17058.5 | 22699.0 |
- Visvesvaraya Iron & Steel Plant | 4854.3 | 3425.9 | 4854.3 | 3425.9 | 3819.2 |
- Others | 212111.6 | 268333.1 | 212111.6 | 268333.1 | 284790.4 |
Total Capital Employed in the Company | 505272.2 | 441644.4 | 505272.2 | 441644.4 | 512428.7 |
Note : | |||||
1. Segments have been identified in line with the Accounting Standard -17 on Segment Reporting taking into account the Organisation | |||||
and Management structure and also Internal Financial Reporting System though the Company primarily deals in Iron & Steel items. | |||||
Segment Revenue,Results and Capital Employed include the respective amounts identifiable to each of the segments. | |||||
2. Since the company's overseas operations are below 10% of the total operations, the disclosure of | |||||
geographical segments is not applicable. | |||||
| |||||
Notes to financial results:
i) The above results have been reviewed by the Audit Committee and taken on record by the Board of Directors in their meeting held on 28th October, 2010.
ii) The above results have been reviewed by the Statutory Auditors, as required under clause 41 of the listing agreement.
iii) During the half year ended 30th September, 2010, the employees' cost has increased due to additional provision of Rs.3690.5 millions (during the quarter ended 30th September, 2010 Rs.700.9 millions) towards employees' related benefits, without any provision in the corresponding periods of previous year. Further, employees' costs for the half year ended 30th September, 2009, included reversal of estimated provision for salaries & wages revision of Rs.1978.9 millions (additional provision during the quarter ended 30th September, 2009 Rs.13.4 millions).
iv) The information on Investors' complaints pursuant to clause 41 of the listing agreement for the quarter ended 30th September, 2010:
Opening Balance | Received during the quarter | Resolved during the quarter | Closing balance |
- | 10 | 9 | 1 |
V) Statement of Assets and liabilities | Rs / Millions | ||||
As at | As at | As at | |||
30th September, 2010 | 31st March,2010 | 30th September 2009 | |||
(Unaudited) | (Audited) | (Unaudited) | |||
Sources of Funds | |||||
Share Capital | 41304 | 41304 | 41304 | ||
Reserves and Surplus | 314530.1 | 291863 | 270048.7 | ||
Loan Funds | 134157.1 | 165112.5 | 117840.3 | ||
Deferred Tax Liability ( Net ) | 15281 | 14149.2 | 12451.4 | ||
505272.2 | 512428.7 | 441644.4 | |||
Application of Funds | |||||
Fixed Assets | 320540.7 | 286414.1 | 225036.6 | ||
Investments | 6705.8 | 6688.3 | 6569.8 | ||
Current Assets, Loans & Advances (A) | |||||
(a) Inventories | 124259.50 | 90274.60 | 93828.5 | ||
(b) Sundry Debtors | 31443.60 | 34939.00 | 27585.3 | ||
(c) Cash & Bank Balances | 145024.80 | 224363.70 | 223953.6 | ||
(d) Other Current Assets | 4383.00 | 7803.40 | 6994.6 | ||
(e) Loans & Advances | 38087.80 | 33430.90 | 24936.6 | ||
Less: Current Liabilities & Provisions (B) | |||||
(a) Current Liabilities | 105880.50 | 109368.60 | 85797.9 | ||
(b) Provisions | 59292.50 | 62116.70 | 81462.7 | ||
Net Current Assets (A-B) | 178025.70 | 219326.30 | 210038.00 | ||
505272.20 | 512428.70 | 441644.40 | |||
vi) The figures of previous periods have been re-grouped, wherever necessary, | |||||
to conform to current quarter/ half year's classification . | |||||
On behalf of Board of Directors | |||||
Place : New Delhi | Sd/- | ||||
Date : October 28, 2010 | (Soiles Bhattacharya) | ||||
Director (Finance) | |||||