30 Jan 2015 13:37
Tata Global Beverages Limited
Registered Office: 1 Bishop Lefroy Road, Kolkata - 700020
CIN - L15491WB1962PLC031425, Email : investor.relations@tataglobalbeverages.com, Website : www.tataglobalbeverages.com
Audited Financial Results for the three months ended December 31, 2014
Rs. In Lakhs
Particulars | Three Months Ended | Year to date ended | Year Ended | |||
Dec 31 2014 | Sept 30 2014 | Dec 31 2013 | Dec 31 2014 | Dec 31 2013 | March 31 2014 | |
Net Sales / Income from Operations (Net of excise duty) | 75914 | 68190 | 70320 | 214857 | 200437 | 260990 |
Other Operating Income | 2261 | 3047 | 1539 | 7160 | 4583 | 7305 |
Total Income from Operations (Net) | 78175 | 71237 | 71859 | 222017 | 205020 | 268295 |
a) Cost of materials consumed | 49962 | 49066 | 45169 | 141279 | 128925 | 173011 |
b) Purchase of stock-in-trade | 5 | 50 | 61 | 85 | 144 | 344 |
c) Charges in inventories of finished goods and stock-in-trade | (65) | (1694) | 571 | 3457 | 4608 | (510) |
d) Employee benefits expense | 3830 | 3738 | 3572 | 11168 | 10433 | 13157 |
e) Depreciation & Amortization expense | 506 | 483 | 419 | 1440 | 1238 | 1635 |
f) Other Expenses | 15802 | 14201 | 13530 | 42992 | 39141 | 53899 |
Total Expenses | 70040 | 65844 | 63322 | 200421 | 1814489 | 241536 |
Profit from Operations before Other Income, Finance Cost & Exceptional Items | 8135 | 5393 | 8537 | 21596 | 20531 | 26759 |
Other Income | 1499 | 11923 | 5031 | 14177 | 11159 | 18489 |
Profit from ordinary activities before Finance cost & Exceptional Items | 13568 | 8760 | 12196 | 31690 | 27381 | 33509 |
Finance Cost | (1352) | (625) | (1571) | (2404) | (2980) | (3920) |
Profit from ordinary activities after Finance cost but before Exceptional Items | 8282 | 16691 | 11997 | 33369 | 28710 | 41328 |
Exceptional items (Net) | - | (35) | (697) | (130) | 17590 | 17221 |
Profit from ordinary activities before Tax | 8282 | 16656 | 11300 | 33239 | 46300 | 58549 |
Tax Expense | (2721) | (3534) | (2505) | (8630) | (11740) | (13852) |
Net Profit for the period | 5561 | 13122 | 8795 | 24609 | 34560 | 44697 |
Paid up Equity Share Capital(face value of Rs. 1 each) | 6184 | 6184 | 6184 | 6184 | 6184 | 6184 |
Reserves excluding Revaluation Reserve | 248955 | |||||
Earnings per share (Basic & Diluted) (not annualised for the quarter) - Rs | 0.90 | 2.12 | 1.42 | 3.98 | 5.59 | 7.23 |
PARTICULARS OF SHAREHOLDING | ||||||
Public Shareholding | ||||||
- Number of Shares | 401315380 | 401315380 | 401315380 | 401315380 | 401315380 | 401315380 |
- Percentage of Shareholding | 64.90% | 64.90% | 64.90% | 64.90% | 64.90% | 64.90% |
Promoters and Promoters Group Shareholding | ||||||
(a) Pledged / Encumbered | ||||||
Number of Shares | 11500000 | 11500000 | - | 11500000 | - | 11500000 |
- Percentage of shares ( as a percentage of the total shareholding of the promoter and promoter group ) | 5.30% | 5.30% | - | 5.30% | - | 5.30% |
- Percentage of shares ( as a percentage of the total share capital of the company) | 1.86% | 1.86% | - | 1.86% | - | 1.86% |
(b) Non Encumbered | ||||||
- Number of Shares | 205583190 | 205583190 | 217083190 | 205583190 | 217083190 | 205583190 |
- Percentage of shares ( as a percentage of the total shareholding of the promoter and promoter group ) | 94.70% | 94.70% | 100% | 94.70% | 100% | 94.70% |
- Percentage of shares ( as a percentage of the total share capital of the company) | 33.24% | 33.24% | 35.10% | 33.24% | 35.10% | 33.24% |
Notes:
1. For the quarter, Income from operations at Rs 782 crores increased by 9% over corresponding quarter of previous year driven by higher volume and value realisations in the branded tea operations. Profit from Operations at Rs 81 crores is marginally lower than corresponding quarter of the previous year due to higher spends behind brands in the current quarter. Profit after tax at Rs 56 crores is lower as compared to the corresponding quarter of previous year due to lower dividends, as bulk of the dividends were received in the previous quarter.
2. Earnings Per Share (EPS) (basic and diluted) and EPS, net of exceptional items (basic and diluted) for the three months and the year to date ended are given below:
Three Months Ended | Year to date ended | Year Ended | ||||
Dec 31 2014 | Sept 30 2014 | Dec 31 2013 | Dec 31 2014 | Dec 31 2013 | Mar 31 2014 | |
Earnings per share - Rs* | 0.90 | 2.12 | 1.42 | 3.98 | 5.59 | 7.23 |
Earnings per share - Rs* excluding impact of exceptional items | 0.90
| 2.13
| 1.50
| 3.99
| 3.42
| 5.07
|
*Not annualized for three months ended and year to date ended.
EPS for the current quarter is lower compared to the corresponding quarter of previous year due to higher dividend income in previous year.
3. During the year, the Company has with effect from 1st April 2014, adopted estimated useful life of fixed assets as stipulated by Schedule II to the Companies Act 2013 or re-assessed useful life based on technical evaluation. The consequential impact (after considering the transition provision specified in Part C of Schedule II of Companies Act, 2013) on the depreciation charged and on the results for the quarter and year to date is not material.
4. The Board of Directors of the Company in its meeting held on November 12, 2013 had approved the scheme of merger of its subsidiary, Mount Everest Mineral Water Limited (MEMWL), with the Company in terms of a scheme of amalgamation under Section 391-394 and other applicable provisions of the Companies Act, 1956. The necessary approvals from the Stock exchanges and SEBI have been obtained. Further, the scheme was approved by the shareholders at the court convened meeting held on June 4, 2014 and also by non-promoter shareholders through postal ballot. The appointed date of the scheme is April 1, 2013. The scheme would be effective on the receipt of necessary approvals and completion of formalities as laid down there under. Accordingly, the operating results of MEMWL would be reflected by the Company from the appointed date of April 1, 2013 after the scheme becomes effective post obtaining all the requisite approvals. In terms of the scheme, till such date the scheme becomes effective, the merging entity's business operations are being carried out in trust on behalf of the Company.
5. As the Company's activity falls within a single business segment, viz "Buying / Blending and Sale of tea in bulk and value added form" the disclosure requirements of Accounting Standard (AS-17) on "Segment Reporting" notified by the Companies (Accounting Standard) Rules 2006, are not applicable.
6. Investor complaints :
Pending at the beginning of the Quarter | Received during the Quarter | Disposed off during the Quarter | Remaining unresolved at the end of the Quarter |
2 | 7 | 7 | 2 |
7. Previous period's figures have been regrouped / rearranged, to the extent necessary, to conform to the current period's classification.
8. The aforementioned results were reviewed by the Audit Committee of the Board on January 29, 2015 and subsequently taken on record by the Board of Directors at its Meeting held on January 30, 2015. The Statutory Auditors of the company have audited these results.
Cyrus P Mistry
Mumbai, January 30, 2015 (Chairman)
Tata Global Beverages Limited
Registered Office: 1 Bishop Lefroy Road, Kolkata - 700020
Unaudited Consolidated Financial Results
for the three months ended December 31, 2014
Rs. In Lakhs
Particulars | Unaudited Three Months Ended | Unaudited Year to date ended | Audited Year Ended | |||
Dec 31 2014 | Sept 30 2014 | Dec 31 2013 | Dec 31 2014 | Dec 31 2013 | March 31 2014 | |
Net Sales / Income from Operations (Net of excise duty) | 210973 | 196441 | 205391 | 595809 | 575629 | 762198 |
Other Operating Income | 3416 | 5729 | 2683 | 12061 | 7139 | 11563 |
Total Income from Operations (Net) | 214389 | 202170 | 208074 | 607870 | 582768 | 773761 |
(a) Cost of Material Consumed | 96012 | 92492 | 94080 | 270591 | 269647 | 352809 |
(b) Purchase of stock in trade | 6048 | 6288 | 6631 | 19686 | 18996 | 26356 |
(c) Changes in inventories of finished goods, work in progress and stock in trade | 1341 | (731) | (4334) | 4654 | (9184) | (11419) |
(d) Employee Benefits Expense | 21218 | 21570 | 20539 | 63676 | 59279 | 78799 |
(e) Depreciation and Amortization Expenses (net of amount drawn from Revaluation Reserve) | 3804 | 3441 | 3216 | 10745 | 9242 | 12906 |
(f) Advertisement and Sales charges | 37706 | 35480 | 40071 | 101766 | 105475 | 140226 |
(g) Other Expenses | 32142 | 28473 | 31461 | 88847 | 82431 | 111801 |
Total Expenses | 198271 | 187013 | 191664 | 559965 | 535886 | 711478 |
Profit from Operations before Other Income , Finance Costs & Exceptional Items | 16118 | 15157 | 16410 | 47905 | 46882 | 62283 |
Other Income | 1161 | 3191 | 1495 | 6151 | 6558 | 8180 |
Profit from ordinary activities before Finance Cost & Exceptional Items | 17279 | 18348 | 17905 | 54056 | 53440 | 70463 |
Finance Cost | (2678) | (2160) | (2779) | (6349) | (6629) | (8653) |
Profit from ordinary activities after Finance Cost but before Exceptional Items | 14601 | 16188 | 15126 | 47707 | 46811 | 61810 |
Exceptional Items (Net) | - | (2478) | (1320) | (2747) | 10048 | (8876) |
Profit from ordinary activities before Tax | 14601 | 13710 | 13806 | 44960 | 56859 | 70686 |
Tax Expense | (5775) | (6813) | (1139) | (17994) | (14547) | (18449) |
Profit after Tax | 8826 | 6897 | 12667 | 26966 | 42312 | 52237 |
Share of Profit/(Loss) from Associates | 661 | 651 | 1184 | 1314 | 666 | (1287) |
Minority Interest in Consolidated Profit | (1063) | (1303) | (1896) | (3888) | (1857) | (2899) |
Group Consolidated Net Profit | 8424 | 6245 | 11955 | 24392 | 41121 | 48051 |
Paid-up equity share capital (Face value of Re 1 each) | 6184 | 6184 | 6184 | 6184 | 6184 | 6184 |
Reserves excluding Revaluation Reserves | 574493 | |||||
Earnings per share (Basic & Diluted)(not annualised for quarter end) - Rs | 1.36 | 1.01 | 1.93 | 3.94 | 6.65 | 7.77 |
PARTICULARS OF SHAREHOLDING | ||||||
Public Shareholding | ||||||
-Number of Shares | 401315380 | 401315380 | 401315380 | 401315380 | 401315380 | 401315380 |
-Percentage of Share holding | 64.90% | 64.90% | 64.90% | 64.90% | 64.90% | 64.90% |
Promoters and Promoters Group Shareholding | ||||||
(a) Pledged/ Encumbered | ||||||
- Number of shares | 11500000 | 11500000 | - | 11500000 | - | 11500000 |
-Percentage of Shares (as a percentage of the total shareholding of the promoter and promoter group) | 5.30% | 5.30% | - | 5.30% | - | 5.30% |
-Percentage of Shares (as a percentage of the total share Capital of the Company) | 1.86% | 1.86% | - | 1.86% | - | 1.86% |
(b) Non Encumbered | ||||||
- Number of shares | 205583190 | 205583190 | 217083190 | 205583190 | 217083190 | 205583190 |
-Percentage of Shares (as a percentage of the total shareholding of the promoter and promoter group) | 94.70% | 94.70% | 100.00% | 94.70% | 100.00% | 94.70% |
-Percentage of Shares (as a percentage of the total share Capital of the Company) | 33.24% | 33.24% | 35.10% | 33.24% | 35.10% | 33.24% |
Notes:
1. For the quarter, Income from operations at Rs 2144 crores increased by 3% as compared to the corresponding quarter of the previous year. Profit from operations at Rs 161 crores is 2% lower than the corresponding quarter of the previous year. The decrease in Profit from Operations is mainly attributable to lower profits in the plantation business due to lower crop available for sale. Group Consolidated Net Profit at Rs 84 crores is lower than corresponding quarter of the previous year mainly on account of tax credit of Rs 46 cores accounted in the corresponding quarter of the previous year.
2. Earnings per Share (EPS) (basic and diluted) and EPS, net of impact of exceptional items (basic and diluted) for the three months and the year to date ended are given below:
In Rs | Three Months Ended | Year to date ended | Year Ended | |||
Dec 31 2014 | Sept 30 2014 | Dec 31 2013 | Dec 31 2014 | Dec 31 2013 | Mar 31 2014 | |
Earnings per share - Rs* | 1.36 | 1.01 | 1.93 | 3.94 | 6.65 | 7.77 |
Earnings per share - Rs* excluding impact of exceptional items | 1.36
| 1.34
| 1.44
| 4.30
| 4.25
| 5.46
|
*not annualized for the three months ended and year to date ended
3. During the year, the group has, with effect from April 1, 2014, reassessed the estimated useful life of fixed assets as stipulated by Schedule II of Companies Act 2013 or as appropriate based on technical evaluation. The consequential impact (after considering the transition provision specified in Part C of Schedule II to Companies Act 2013) on the depreciation charged and on the results for the quarter and year to date is not material.
4. Actuarial loss (net of tax and minority interest) of Rs 24.54 crores for the quarter, relating to defined benefit pension scheme of overseas subsidiaries have been accounted in Reserves in the Consolidated Financial Statement applying the principles of Accounting Standard 21 and in line with the policy followed by the overseas subsidiaries and other companies in compliance with the relevant overseas accounting framework. Had the accounting policy of recognising the actuarial gains and losses of pension scheme of the overseas subsidiaries in the Statement of Profit and Loss been followed, the Consolidated Net profit for the Group would have been lower by Rs 24.54 crores and Rs 61.79 crores for the quarter and year to date respectively.
a. The Statutory Auditors have invited attention to this in their Limited Review report.
5. The Board of Directors of the Holding Company in its meeting held on November 12, 2013 had approved the scheme of merger of its subsidiary, Mount Everest Mineral Water Limited (MEMW), with the Holding Company in terms of a scheme of amalgamation under Section 391-394 and other applicable provisions of the Companies Act, 1956. The necessary approvals from the Stock exchanges and SEBI have been obtained. Further, the scheme was approved by the shareholders at the court convened meeting held on June 4, 2014 and also by non-promoter shareholders through postal ballot. The appointed date of the scheme is April 1, 2013. The scheme would be effective on the receipt of necessary approvals and completion of formalities as laid down there under. Accordingly, the operating results of MEMW would be reflected by the Holding Company from the appointed date of April 1, 2013 after the scheme becomes effective post obtaining all the requisite approvals. In terms of the scheme, till such date the scheme becomes effective, the merging entity's business operations are being carried out in trust on behalf of the Holding Company.
6. During the quarter, Tata Coffee Limited (TCL), Indian subsidiary of the Holding Company, has merged Alliance Coffee Limited (ACL), wholly owned subsidiary of TCL vide the order dated November 20, 2014 of The High Court of Karnataka approving the scheme of merger.
7. The major part of the Holding Company's business arises from operations outside India and through its subsidiaries. In view of this the Company has opted to publish only consolidated results for the year as permitted under SEBI guidelines. The standalone results shall be available on the Company's website as well as on the website of the stock exchanges where the Company's shares are listed. The Total Income from Operations, Net Profit for the period and Earnings per share of the Holding Company's standalone financial results are given below:
In Rs Crores | Three Months Ended | Year to date ended | Year Ended | |||
Dec 31 2014 | Sept 30 2014 | Dec 31 2013 | Dec 31 2014 | Dec 31 2013 | Mar 31 2014 | |
Total Income from Operations (Net) | 782 | 712 | 719 | 2220 | 2050 | 2683 |
Net Profit for the period | 56 | 131 | 88 | 246 | 346 | 447 |
Earnings per share - Rs* | 0.90 | 2.12 | 1.42 | 3.98 | 5.59 | 7.23 |
Earnings per share - Rs* excluding impact of exceptional items | 0.90
| 2.13
| 1.50
| 3.99
| 3.42
| 5.07
|
*not annualised for the quarter end
Profit for the quarter ended December 31, 2014 is lower compared with the same period in the previous year due to higher spends behind brands and lower dividends, as bulk of the dividends were received in the previous quarter.
8. Previous period's figures have been regrouped / rearranged, to the extent necessary, to conform to current period's classifications.
9. The aforementioned results were reviewed by the Audit Committee of the Board on January 29, 2015 and subsequently taken on record by the Board of Directors at its Meeting held on January 30, 2015. The Statutory Auditors of the company have conducted limited review of these results.
Cyrus P Mistry
Mumbai, January 30, 2015 (Chairman)
Tata Global Beverages Limited
Registered Office: 1 Bishop Lefroy Road, Kolkata - 700020
Unaudited Consolidated Segment wise Revenue, Results and Capital Employed,
under Clause 41, of the Listing Agreement for the three months ended December 31, 2014
Rs. In Lakhs
Particulars | Unaudited Three Months Ended | Unaudited Year to date ended | Audited Year Ended | |||
Dec 31 2014 | Sept 30 2014 | Dec 31 2013 | Dec 31 2014 | Dec 31 2013 | March 2014 | |
1. Segment Revenue | ||||||
(a) Tea | 158728 | 146584 | 157304 | 450422 | 426068 | 570120 |
(b) Coffee & Other Produce | 53814 | 52987 | 49136 | 149825 | 149965 | 194749 |
(c) Others | 1847 | 2599 | 1634 | 7623 | 6735 | 8892 |
Total Income from Operations (Net) | 214389 | 202170 | 208074 | 607870 | 582768 | 773761 |
2. Segment Results | ||||||
(a) Tea | 16917 | 12437 | 17870 | 46212 | 44633 | 63020 |
(b) Coffee & Other Produce | 4983 | 7474 | 3787 | 18112 | 18203 | 21458 |
(c) Others | (1470) | (1033) | (937) | (3051) | (2718) | (3223) |
Total | 20430 | 18878 | 20720 | 61273 | 60118 | 81255 |
Add/(Less) | ||||||
i) Finance Cost | (2678) | (2160) | (2779) | (6349) | (6629) | (8653) |
ii) Other Un-allocable items, Other Income and Exceptional Items | (3151) | (3008) | (4135) | (9964) | 3370 | (1916) |
Profit from ordinary activities before Tax | 14601 | 13710 | 13806 | 44960 | 56859 | 70686 |
3. Capital Employed | ||||||
(a) Tea | 440262 | 431571 | 451194 | 440262 | 451194 | 404457 |
(b) Coffee & Other Produce | 248247 | 253728 | 241499 | 248247 | 241499 | 231727 |
(c) Others | 24407 | 24855 | 25572 | 24407 | 25572 | 26018 |
(d) Unallocated including Investments | (16881) | (14256) | (15575) | (16881) | (15575) | 15090 |
Total | 696035 | 695898 | 702690 | 696035 | 702690 | 677292 |
Notes:
a. Business Segments: The internal business segmentation and the activities encompassed therein are as follows:
Tea : Cultivation & manufacture of black tea and instant tea, tea buying/ blending and sale of tea in bulk or value added form. Coffee and Other Produce : Cultivation of coffee and related plantation crops and sale of coffee in various value added form.
Others : Sale of Water products, curing operations of coffee and other business.
b. The segment wise revenue, results, capital employed figures relate to the respective amounts directly identifiable to each of the segments. Unallocable expenditure include expenses incurred on common services at the corporate level, finance costs and exceptional items. Unallocable income includes income from investments and exceptional items.
c. Previous periods figures have been regrouped/rearranged to the extent necessary, to conform to current period classifications.
Cyrus P Mistry
Mumbai, January 30, 2015 (Chairman)
Rs. In Crores
Particulars | Three Months Ended | Year to date ended | Year Ended | |||
Dec 31 2014 | Sept 30 2014 | Dec 31 2013 | Dec 31 2014 | Dec 31 2013 | Mar 31 2014 | |
Total Income from Operations (Net) | 2143.89 | 2021.70 | 2080.74 | 6078.70 | 5827.68 | 7737.61 |
Profit before Exceptionals | 146.01 | 161.88 | 151.26 | 477.07 | 468.11 | 618.10 |
Exceptionals Items (Net) | - | (24.78) | (13.20) | (27.47) | 100.48 | 88.76 |
Net Profit before Tax | 146.01 | 137.10 | 138.06 | 449.60 | 568.59 | 706.86 |
Net Profit after Tax | 88.26 | 68.97 | 126.67 | 269.66 | 423.12 | 522.37 |
Earnings per Share - Rs* | 1.36 | 1.01 | 1.93 | 3.94 | 6.65 | 7.77 |
Earnings per Share (Before Exceptionals)- on Core Operations - Rs * | 1.36 | 1.34 | 1.44 | 4.30 | 4.25 | 5.46 |
Dividend - Rs per share (Face Value Re 1 per Share) | Rs 2.25 |
* Not annualised for the three months ended and year to date ended