29 Oct 2010 10:56
SUBEX LTD | |||||
Registered office: Adarsh Tech Park, Outer Ring Road, Devarabisanahalli, Bangalore - 560 037 | |||||
Unaudited Financial Results for the quarter ended September 30, 2010 - CONSOLIDATED | |||||
(Rs. In Millions) | |||||
Quarter Ended | Half Year Ended | For the year Ended | |||
30th September | 30th September | 31st March | |||
2010 | 2009 | 2010 | 2009 | 2010 | |
Unaudited | Unaudited | Unaudited | Unaudited | Audited | |
Sales - Product & Product related | 1,067.18 | 897.12 | 2,081.55 | 1,840.65 | 3,829.43 |
- Services | 167.88 | 199.97 | 340.99 | 432.53 | 801.35 |
Net Sales | 1,235.06 | 1,097.09 | 2,422.54 | 2,273.18 | 4,630.78 |
Other Operating Income | 12.55 | 71.05 | 51.31 | 122.50 | 117.03 |
Income from Operations | 1,247.61 | 1,168.14 | 2,473.85 | 2,395.68 | 4,747.81 |
Expenditure | |||||
- Cost of Hardware, Software & Services | 19.05 | 29.24 | 39.74 | 60.66 | 118.06 |
- Personnel Cost | 674.11 | 804.36 | 1,356.16 | 1,621.10 | 2,968.34 |
- Other Expenditure | 213.91 | 154.02 | 411.60 | 332.63 | 714.18 |
- Total | 907.07 | 987.62 | 1,807.50 | 2,014.39 | 3,800.58 |
Profit / (Loss) before Interest, Taxes, Depreciation & amortisation and Exceptional items | 340.54 | 180.52 | 666.35 | 381.29 | 947.23 |
- Depreciation and amortisation | 27.51 | 51.18 | 53.93 | 97.94 | 163.58 |
Profit / (Loss) from Operations before Other Income, Interest, Taxes and Exceptional items | 313.03 | 129.34 | 612.42 | 283.35 | 783.65 |
- Interest (Net) | 103.66 | 123.29 | 219.85 | 247.06 | 474.16 |
Profit / (Loss) after Interest before Exceptional items & Tax | 209.37 | 6.05 | 392.57 | 36.29 | 309.49 |
Exceptional Items - Net Gain/(Loss) | 111.17 | (21.90) | (33.96) | 308.54 | 794.72 |
Profit / (Loss) Before Tax | 320.54 | (15.85) | 358.61 | 344.83 | 1,104.21 |
Taxes | 13.34 | 16.15 | 26.19 | 25.55 | 101.25 |
Net Profit / (Loss) for the period | 307.20 | (32.00) | 332.42 | 319.28 | 1,002.96 |
Paid up Share Capital | 651.82 | 348.47 | 651.82 | 348.47 | 579.83 |
- Equity (Face value of Rs.10/-) | |||||
Earnings/(Loss) per share - Basic - (Rs. Per share) | 4.92 | (0.92) | 5.52 | 9.16 | 25.87 |
Earnings/(Loss) per share - Diluted - (Rs. Per share) | 1.92 | (0.92) | 3.94 | (1.14) | 3.34 |
Aggregate of Public shareholding:* | |||||
Number of shares | 47,888,210 | 21,527,157 | 47,888,210 | 21,527,157 | 40,674,038 |
Percentage of holding (to total shareholding) | 73.47% | 61.78% | 73.47% | 61.78% | 70.15% |
Promoters and promoter group | |||||
Shareholding | |||||
a) Pledged/Encumbered | |||||
- Number of shares | 6,601,801 | 2,508,361 | 6,601,801 | 2,508,361 | 4,101,801 |
- Percentage of shares (as a % of the total shareholding of promoter and promoter group) | 81.49% | 61.15% | 81.49% | 61.15% | 50.63% |
- Percentage of shares (as a% of the total share capital of the company) | 10.13% | 7.20% | 10.13% | 7.20% | 7.07% |
b) Non-encumbered | |||||
- Number of Shares | 1,500,000 | 1,593,440 | 1,500,000 | 1,593,440 | 4,000,000 |
- Percentage of shares (as a% of the total shareholding of promoter and promoter group) | 18.51% | 38.85% | 18.51% | 38.85% | 49.37% |
- Percentage of shares (as a % of the total share capital of the company) | 2.30% | 4.57% | 2.30% | 4.57% | 6.90% |
* Total public shareholding as defined under clause 40A of the listing agreement (excludes shares held by founders and GDR holders) | |||||
SEGMENTAL REPORTING: | |||||
Consolidated | |||||
Quarter Ended | Half Year Ended | For the year Ended | |||
30th September | 30th September | 31st March | |||
2010 | 2009 | 2010 | 2009 | 2010 | |
Unaudited | Unaudited | Unaudited | Unaudited | Audited | |
1. Segmental Revenue: | |||||
a. Products & Product related | 1,067.18 | 897.12 | 2,081.55 | 1,840.65 | 3,829.43 |
b. Services | 167.88 | 199.97 | 340.99 | 432.53 | 801.35 |
1,235.06 | 1,097.09 | 2,422.54 | 2,273.18 | 4,630.78 | |
2. Segmental Profit/ (Loss) before tax, interest & exceptional Items | |||||
a. Products & Product related | 317.60 | 120.78 | 618.19 | 258.93 | 780.20 |
b. Services | (4.57) | 8.56 | (5.77) | 24.42 | 3.45 |
313.03 | 129.34 | 612.42 | 283.35 | 783.65 | |
Less: Interest (Net) | 103.66 | 123.29 | 219.85 | 247.06 | 474.16 |
Add / (Less) : Other Unallocable Income/(Expenditure) & Exceptional items [Net] | 111.17 | (21.90) | (33.96) | 308.54 | 794.72 |
Profit Before Taxation | 320.54 | (15.85) | 358.61 | 344.83 | 1,104.21 |
3. Details of Capital Employed | |||||
a. Products & Product related | |||||
Segment Assets | 11,851.45 | 17,016.59 | 11,851.45 | 17,016.59 | 11,551.37 |
Segment Liabilities | 1,859.52 | 1,351.55 | 1,859.52 | 1,351.55 | 2,019.23 |
b. Services | |||||
Segment Assets | 325.55 | 384.59 | 325.55 | 384.59 | 346.61 |
Segment Liabilities | 41.60 | 43.97 | 41.60 | 43.97 | 46.71 |
STATEMENT OF ASSETS AND LIABILITIES | |||||
Particulars | As at 30th September | As at March 31 | |||
2010 | 2009 | 2010 | |||
Unaudited | Unaudited | Audited | |||
SHAREHOLDERS FUND: | 3,430.42 | 4,919.90 | 2,875.41 | ||
(a) Capital | 651.82 | 348.47 | 579.83 | ||
(b) Employee Stock Option Oustanding | 60.27 | 56.27 | 57.12 | ||
(c) Reserves and Surplus | 2,718.33 | 4,515.16 | 2,238.46 | ||
LOAN FUNDS | 5,933.40 | 10,506.76 | 6,341.55 | ||
DEFERRED TAX LIABILITY | 0.93 | 1.27 | 1.00 | ||
TOTAL | 9,364.75 | 15,427.93 | 9,217.96 | ||
FIXED ASSETS | 164.19 | 254.16 | 195.75 | ||
GOODWILL | 10,366.36 | 15,366.36 | 10,366.36 | ||
DEFERRED TAX ASSET | 12.21 | 31.71 | 12.18 | ||
CURRENT ASSETS, LOANS AND ADVANCES | 1,855.44 | 2,049.74 | 1,528.62 | ||
(a) Sundry Debtors | 569.39 | 181.50 | 479.21 | ||
(b) Cash and Bank balances | 51.06 | 166.90 | 72.39 | ||
(c) Other current assets | 697.50 | 639.42 | 438.07 | ||
(d) Loans and Advances | 537.49 | 1,061.92 | 538.95 | ||
Less: Current Liabilities and Provisions | 3,033.45 | 3,110.87 | 3,030.36 | ||
(a) Liabilities | 1,288.80 | 1,245.71 | 1,334.49 | ||
(b) Provisions | 1,744.65 | 1,865.16 | 1,695.87 | ||
MISCELLANEOUS EXPENDITURE (NOT WRITTEN OFF OR ADJUSTED) | - | 7.74 | - | ||
PROFIT AND LOSS ACCOUNT | - | 829.09 | 145.41 | ||
TOTAL | 9,364.75 | 15,427.93 | 9,217.96 | ||
Notes : | |||||
1. The above results were taken on record and approved by the Board of Directors in their meeting held on 29th October 2010. These results have been subjected to limited review by the statutory auditors. | |||||
2. The corresponding previous quarter figures have been re-grouped and/or re-arranged to conform with the current quarter. | |||||
3. Exceptional items comprise exchange differences arising on (a) restatement of Foreign Currency Convertible Bonds and (b) restatement/settlement of intra group foreign currency loans and advances. | |||||
4. During the quarter ended September 30, 2010, the Company has granted 58,200 options under its ESOP 2005 scheme. | |||||
5. Information on Investor complaints pursuant to Clause 41 of the Listing Agreement for the quarter ended September 30, 2010 : | |||||
Opening Balance - Nil, Received - 1, Attended - 1, Closing Balance - Nil | |||||
6. During the quarter ended September 30, 2010, the Company has allotted 7,197,607 equity shares pursuant to conversion of FCCBs aggregating to US$ 12 Million. | |||||
7. Summary of Key Standalone Financial results is as follows - | (Rs. In Millions) | ||||
Particulars | Quarter Ended | Half Year Ended | For the year Ended | ||
30th September | 30th September | 31st March | |||
2010 | 2009 | 2010 | 2009 | 2010 | |
Unaudited | Unaudited | Unaudited | Unaudited | Audited | |
Turnover | 734.08 | 815.40 | 1,612.89 | 1,584.27 | 3,201.44 |
Profit Before Tax | 254.18 | 89.19 | 401.21 | 615.64 | 1,380.80 |
Profit After Tax | 252.19 | 7.19 | 399.22 | 603.64 | 1,368.61 |
8. During the quarter ending March 31, 2010, the shareholders of the Company had approved a proposal for creation of a Reserve for Business Restructure and utilisation of the same for certain permitted utilisations with effect from April 1, 2009. The Proposal was approved by the Hon'ble High court of Karnataka and was given effect to during the quarter and year ended March 31, 2010. The results for the six months ended September 30, 2009 are as previously published by the Company and do not include the adjustments relating to the Proposal. | |||||
9. Pursuant to the Proposal approved by the High court referred to in Note 8 above, during the quarter and year ended March 31, 2010, the Company transferred an amount of Rs. 6700 million from the Securities Premium and Capital Reserve to a Business Restructuring Reserve, which was used to record certain permitted utilizations (including impairments etc) aggregating to Rs. 6499.79 million. | |||||
10. Pursuant to clause 41 of the Listing Agreement, the Company has opted to publish the consolidated financial results. The standalone financial results, however, are being made available to the Stock Exchanges where the securities of the Company are listed and are also being posted on the Company's website www.subexworld.com. | |||||
Certain statements in this release concerning our performance may be forward looking statements which involve risks and uncertainties that could cause actual results to vary materially from those in such statements. These risks and uncertainties include, and are not limited to, fluctuations in earnings, intense competition and success of investments.
| |||||
By Order of the Board | |||||
Bangalore | |||||
29th October, 2010 | Subash Menon | ||||
Founder Chairman, Managing Director & CEO | |||||
For further details on the results, please visit our website: www.subexworld.com | |||||