6 Nov 2014 07:00
Tata Global Beverages Limited
Registered Office: 1 Bishop Lefroy Road, Kolkata - 700020
CIN - L15491WB1962PLC031425
Audited Financial Results
for three months ended September 30, 2014
Rs. In Lakhs
Particulars | Three Months Ended | Year to date ended | Year Ended | |||
Sep 30 2014 | Jun 30 2014 | Sep 30 2013 | Sep 30 2014 | Sep 30 2013 | Mar 31 2014 | |
Net Sales / Income from Operations (Net of excise duty) | 68190 | 70753 | 63452 | 138943 | 130117 | 260990 |
Other Operating Income | 3047 | 1852 | 1750 | 4899 | 3044 | 7305 |
Total Income from Operations (Net) | 71237 | 72605 | 65202 | 143842 | 133161 | 268295 |
a) Cost of materials consumed | 49066 | 42251 | 45200 | 91317 | 83756 | 173011 |
b) Purchase of stock-in-trade | 50 | 30 | 38 | 80 | 83 | 344 |
c) Charges in inventories of finished goods and stock-in-trade | (1694) | 5216 | (1460) | 3522 | 4037 | (510) |
d) Employees benefits expense | 3738 | 3600 | 3444 | 7338 | 6861 | 13157 |
e) Depreciation & Amortization expense | 483 | 451 | 415 | 934 | 819 | 1635 |
f) Other Expense | 14201 | 12989 | 13603 | 27190 | 25611 | 53899 |
Total Expenses | 65844 | 64537 | 61240 | 130381 | 121167 | 241536 |
Profit from Operations before Other Income, Finance Cost & Exceptional Items | 5393 | 8068 | 3962 | 13461 | 11994 | 26759 |
Other Income | 11923 | 755 | 4798 | 12678 | 6128 | 18489 |
Profit from ordinary activities before Finance cost & Exceptional Items | 17316 | 8823 | 8760 | 26139 | 18122 | 45248 |
Finance Cost | (625) | (427) | (910) | (1052) | (1409) | (3920) |
Profit from ordinary activities after Finance cost but before Exceptional Items | 16691 | 8396 | 7850 | 25087 | 16713 | 41328 |
Exceptional items (Net) | (35) | (95) | 15789 | (130) | 18287 | 17221 |
Profit from ordinary activities before Tax | 16656 | 8301 | 23639 | 24957 | 35000 | 58549 |
Tax Expense | (3534) | (2375) | (6331) | (5909) | (9235) | (13852) |
Net Profit for the period | 13122 | 5926 | 17308 | 19048 | 25765 | 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) - Rs | 2.12 | 0.96 | 2.80 | 3.08 | 4.17 | 7.23 |
Debt Service Coverage Ratio (DSCR) | 0.78 | 12.86 | 1.24 | |||
Interest Service Coverage Ration (ISCR) | 24.85 | 12.86 | 11.54 | |||
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% | 100.00% | 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% |
Note:- DSCR = Earnings before Interest ,Exceptional items and Tax / Gross Interest and Principal repayment of long term loan
ISCR = Earnings before Interest ,Exceptional items and Tax / Gross Interest
Notes:
1. For the quarter, Income from operations at Rs 712 crores increased by 9% overcorresponding quarter of previous year driven by higher volume and value realisations in the branded tea operations. Profit from Operations at Rs 54 crores is 36% ahead of thecorresponding quarter of the previous year on account of improvement in branded tea operations. Profit after tax at Rs 131 crores is lower compared to the corresponding quarter of previous year due to impact of exceptional items in corresponding quarter of previousyear partly offset by higher other income in current quarter. Effective tax rate for the quarter is lower due to lower rate of tax on overseas dividend income.
2. Exceptional tem during the quarter of Rs. 0.35 crore represents expenditure on restructuringactivities. Exceptional items for the corresponding quarter of previous year represent profit from sale of property in Bangalore Rs 192 crores net of expenditure on new productdevelopment Rs 3 crores, expenditure on revision of post retirement pension obligations of Rs 11 crores and provision against long term Investment Rs 20 crores pertaining to an overseas Joint Venture company engaged in non-branded business.
3. 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 | ||||
Sep 30 2014 | Jun 30 2014 | Sep 30 2013 | Sep 30 2014 | Sep 30 2013 | Mar 31 2014 | |
Earnings Per Share - Rs* | 2.12 | 0.96 | 2.80 | 3.08 | 4.17 | 7.23 |
Earnings per share - Rs* (excluding impact of exceptional items) | 2.13
| 0.97
| 0.91
| 3.09
| 1.92
| 5.07
|
* not annualised for the quarter end
EPS, excluding the impact of exceptional items, for the current quarter is higher as comparedto the corresponding quarter of previous year due to improved results from operation andhigher other income.
4. During the quarter, the Company has adopted estimated useful life of fixed assets asstipulated by Schedule II to the Companies Act 2013, applicable for accounting periods commencing 1st April 2014 or re-assessed useful life based on technical evaluation.Accordingly, depreciation of Rs 0.66 crore (net of deferred tax of Rs 0.34 crore) on account of assets whose useful life is already exhausted as on 1st April 2014 has been adjusted against Retained earnings. Depreciation expense for the quarter is higher by an amount ofRs 0.08 crore consequent to the revision in useful life effective 1st April 2014.
5. The Board of Directors of the Company in its meeting held on November 12, 2013 hadapproved 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 391-394and 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-promotershareholders 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 thereunder. Accordingly, the operating results of MEMWL would be reflected by the Company from the appointed date of April 1, 2013 after the schemebecomes 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.
6. 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 AccountingStandard (AS-17) on "Segment Reporting" notified by the Companies (Accounting Standard) Rules 2006, are not applicable.
7. 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 |
3 | 1 | 2 | 2 |
8. Statement of Assets and Liabilities as at September 30, 2014 is annexed.
9. Previous periods' figures have been regrouped / rearranged, to the extent necessary, toconform to current period's classification.
10. The aforementioned results were reviewed by the Audit Committee of the Board onNovember 5, 2014 and subsequently taken on record by the Board of Directors at its Meeting held on November 5, 2014. The statutory auditors of the company have auditedthese results.
Cyrus P Mistry
Mumbai, November 5, 2014 (Chairman)
Tata Global Beverages Limited
Registered Office: 1 Bishop Lefroy Road, Kolkata - 700020
CIN - L15491WB1962PLC031425
Audited Statement of Assets and Liabilities as at September 30, 2014
Rs. In Lakhs
Particulars | As at Sep 30 2014 | As at March 31 2014 | |
A | EQUITY AND LIABILITIES | ||
1 | SHAREHOLDERS' FUNDS | ||
(a) Share Capital | 6184 | 6184 | |
(b) Reserves and Surplus | 271135 | 251141 | |
Sub-total - Shareholders' funds | 277319 | 257325 | |
2 | Non-current liabilities | ||
(a) Long-term borrowings | 32500 | 32500 | |
(b) Other long-term liabilities | 7254 | 7254 | |
(c) Long-term provisions | 8923 | 8882 | |
Sub-total - Non-current liabilities | 48677 | 48636 | |
3 | Current Liabilities | ||
(a) Short term borrowings | 39024 | 13151 | |
(b) Trade Payables | 28029 | 14929 | |
(c) Other Current liabilities | 14380 | 15452 | |
(d) Short-term provisions | 6423 | 19912 | |
Sub-total - Current Liabilities | 87856 | 63444 | |
TOTAL - EQUITY AND LIABILITIES | 413852 | 369405 | |
B | ASSETS | ||
1 | Non-current assets | ||
(a) Fixed Assets | 16951 | 16195 | |
(b) Non-current investments | 246775 | 240567 | |
(c) Deferred tax Assets | 4775 | 4955 | |
(d) Long-term loans and advances | 5735 | 4681 | |
(e) Other Non Current Assets | 7050 | 7050 | |
Sub-total - Non-current assets | 281286 | 273448 | |
2 | Current assets | ||
(a) Inventories | 94837 | 63592 | |
(b) Trade Receivables | 21261 | 11487 | |
(c) Cash & Bank balance | 4460 | 788 | |
(d) Short-term loans and advances | 10717 | 18992 | |
(e) Other current assets | 1291 | 1098 | |
Sub-total - Current assets | 132566 | 95957 | |
TOTAL ASSETS | 413852 | 369405 |
Tata Global Beverages Limited
Registered Office: 1 Bishop Lefroy Road, Kolkata - 700020
CIN - L15491WB1962PLC031425
Unaudited Consolidated Financial Results for the three months ended September 30, 2014
Rs. In Lakhs
Particulars | Unaudited Three Months Ended | Unaudited Year to date ended | Audited Year Ended | |||
Sep 30 2014 | Jun 30 2014 | Sep 30 2013 | Sep 30 2014 | Sep 30 2013 | Mar 31 2014 | |
Net Sales / Income from Operations (Net of excise duty) | 196441 | 188395 | 190623 | 384836 | 370238 | 762198 |
Other Operating Income | 5729 | 2916 | 2725 | 8645 | 4456 | 11563 |
Total Income from Operations (Net) | 202170 | 191311 | 193348 | 393481 | 374694 | 773761 |
a) Cost of materials consumed | 92492 | 82087 | 92063 | 174679 | 175567 | 352809 |
b) Purchase of stock in trade | 6288 | 7350 | 6519 | 13638 | 12365 | 26356 |
c) Charges in inventories of finished goods work in progress and stock in trade | (731) | 4044 | (4222) | 3313 | (4850) | (11419) |
d) Employee benefits expense | 21570 | 20888 | 20072 | 42458 | 38740 | 78799 |
e) Depreciation & Amortization expenses (net of amount drawn from Revaluation Reserve) | 3441 | 3500 | 3148 | 6941 | 6026 | 12906 |
f) Advertisement and Sales Charges | 35480 | 28580 | 36667 | 64060 | 65404 | 140226 |
g) Other Expense | 28473 | 28232 | 26493 | 56705 | 50970 | 111801 |
Total Expenses | 187013 | 174681 | 180710 | 361694 | 344222 | 711478 |
Profit from Operations before Other Income, Finance Cost & Exceptional Items | 15157 | 16630 | 12638 | 31787 | 30472 | 62283 |
Other Income | 3191 | 1799 | 3229 | 4990 | 5063 | 8180 |
Profit from ordinary activities before Finance cost & Exceptional Items | 18348 | 18429 | 15867 | 36777 | 35535 | 70463 |
Finance Cost | (2160) | (1511) | (1813) | (3671) | (3850) | (8653) |
Profit from ordinary activities after Finance cost but before Exceptional Items | 16188 | 16918 | 14054 | 33106 | 31685 | 61810 |
Exceptional items (Net) | (2478) | (269) | 9205 | (2747) | 11368 | 8876 |
Profit from ordinary activities before Tax | 13710 | 16649 | 23259 | 30359 | 43053 | 70685 |
Tax Expense | (6813) | (5406) | (7203) | (12219) | (13408) | (18449) |
Profit after Tax | 6897 | 11243 | 16056 | 18140 | 29645 | 52237 |
Share of Profit / (Loss) from Associates | 651 | 2 | 408 | 653 | (518) | (1287) |
Minority interest in Consolidated Profit | (1303) | (1522) | 1539 | (2825) | 39 | (2899) |
Group Consolidated Net Profit | 6245 | 9723 | 18003 | 15968 | 29166 | 48051 |
Paid-up equity share capital (face value of Rs. 1 each) | 6184 | 6184 | 6184 | 6184 | 6184 | 6184 |
Reserves excluding revaluation Reserves | 574493 | |||||
Earnings per share (basic & diluted) (not annulised) - Rs. | 1.01 | 1.57 | 2.91 | 2.58 | 4.72 | 7.77 |
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% | 100.00% | 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 2022 crores increased by 5% as compared to the corresponding quarter of the previous year. Profit from operations at Rs 152 crores is 20% higher than the corresponding quarter of the previous year with improvements in both tea and coffee segments. The increase in Profit from Operations is attributable to improved performance in the branded business and notwithstanding the impact of lower crop available for sale in the plantationbusiness and spends in new ventures. Post the impact of exceptional items and tax, the Group Consolidated Net Profit is Rs 62 crores. Tax charge is high mainly due to tax on higher quantum of dividend received from overseas subsidiaries a substantial part of which can be offset against dividend distribution tax which is not a charge against profits but a subsequent appropriation.
2. The financial results includes following under Exceptional items:
Particulars | Three months ended | |
Sep 30 2014 | Sep 30 2013 | |
Profit on Sale of Property | - | 192 |
Realised profit - earlier unrecognized | - | 86 |
Loss on investments in a US based functional beverage company | - | (107) |
Diminution in the value of long term investments | (17) | - |
Reorganisation and restructuring cost | (8) | (41) |
Expenditure on revision of post retirement pension obligations | - | (11) |
Product development and long term initiatives | - | (9) |
Other Exceptional Cost (net) | - | (18) |
Income / (Expenditure) (net) | (25) | (92) |
3. 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 | |||
Sep 30 2014 | Jun 30 2014 | Sep 30 2013 | Sep 30 2014 | Sep 30 2013 | Mar 31 2014 | |
Earnings Per Share - Rs* | 1.01 | 1.57 | 2.91 | 2.58 | 4.72 | 7.77 |
Earnings per share - Rs* excluding impact of exceptional items | 1.34
| 1.60
| 1.32
| 2.94
| 2.81
| 5.46
|
*not annualised for the three months ended and year to date ended
EPS, excluding the impact of exceptional items, for the quarter is higher by 2% as compared to the corresponding quarter of the previous year due to improved operating performance partlyoffset by higher tax impact.
4. During the quarter, the group has, with effect from 1st April 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 transitionprovision specified in Part C of Schedule II to Companies Act 2013) on the depreciation charged and on the results for the quarter is not material.
5. Actuarial loss (net of tax and minority interest) of Rs 37.94 crores for the quarter, relating to defined benefit pension scheme of overseas subsidiaries have been accounted in Reserves in theConsolidated 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 andLoss been followed, the Consolidated Net profit for the Group would have been lower by Rs 37.94 crores and Rs 37.25 crores for the quarter and year to date respectively.
The Statutory Auditors have invited attention to this in their Limited Review Report.
6. 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 theshareholders 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. Thescheme 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 effectivepost 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.
7. During the previous year, Tata Coffee Limited (TCL), Indian subsidiary of the Holding Company, had filed for merger of its wholly owned subsidiary Alliance Coffee Limited (ACL) with theHonorable High Court of Karnataka. The operating results of ACL would be reflected by TCL from the appointed date of April 1, 2013 on approval of the said scheme which is pending with Honorable High Court of Karnataka. In terms of the scheme, till such date the scheme becomeseffective, the merging entity's business operations are being carried out in trust on behalf of TCL.
8. 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 theCompany'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 | |||
Sep 30 2014 | Jun 30 2014 | Sep 30 2013 | Sep 30 2014 | Sep 30 2013 | Mar 31 2014 | |
Total Income from Operations (Net) | 712 | 726 | 652 | 1438 | 1332 | 2683 |
Net Profit for the period | 131 | 59 | 173 | 190 | 258 | 447 |
Earnings per share - Rs* | 2.12 | 0.96 | 2.80 | 3.08 | 4.17 | 7.23 |
Earnings per share - Rs*
excluding impact of exceptional items | 2.13 | 0.97 | 0.91 | 3.09 | 1.92 | 5.07 |
*not annualised for the three months ended and year to date ended
Profit for the quarter ended September 30, 2013 was higher mainly due to the impact of exceptional items.
9. Statement of Asset and Liabilities as at September 30, 2014 is annexed.
10. Previous period's figures have been regrouped / rearranged, to the extent necessary, to conform to current period's classifications.
11. The aforementioned results were reviewed by the Audit Committee of the Board on November 5, 2014 and subsequently taken on record by the Board of Directors at its Meeting held onNovember 5, 2014. The Statutory Auditors of the company have conducted limited review of these results.
Cyrus P Mistry
Mumbai, November 5, 2014 (Chairman)
Tata Global Beverages Limited
Registered Office: 1 Bishop Lefroy Road, Kolkata - 700020
CIN - L15491WB1962PLC031425
Unaudited Consolidated Statement of Assets and Liabilities as at September 30, 2014
Rs. In Lakhs
Particulars | As at Sep 30 2014 | Audited March 31 2014 | |
A | EQUITY AND LIABILITIES | ||
1 | Shareholders' Funds | ||
(a) Share Capital | 6184 | 6184 | |
(b) Reserves and Surplus | 595594 | 578701 | |
Sub-total - Shareholders' funds | 601778 | 584885 | |
2 | Minority Interest | 94120 | 92407 |
3 | Non-current liabilities | ||
(a) Long-term borrowings | 91522 | 105375 | |
(b) Deferred tax liabilities (net) | 5210 | 4625 | |
(c) Other long-term liabilities | 7864 | 8055 | |
(d) Long-term provisions | 24649 | 21851 | |
Sub-total - Non-current liabilities | 129245 | 139906 | |
4 | Current liabilities | ||
(a) Short-term borrowings | 64834 | 34759 | |
(b) Trade payables | 89811 | 76888 | |
(c) Other current liabilities | 35800 | 36803 | |
(d) Short-term provisions | 12716 | 25499 | |
Sub-total - current liabilities | 233161 | 173949 | |
TOTAL - EQUITY AND LIABLITIES | 1028304 | 991147 | |
B | ASSETS | ||
1 | Non-current assets | ||
(a) Fixed Assets | 107529 | 105233 | |
(b) Goodwill on Consolidation | 429041 | 418824 | |
(c) Non-current investments | 59506 | 60787 | |
(d) Long-term loans and advances | 17238 | 13579 | |
(e) Other non-current assets | 7050 | 7050 | |
Sub-total - Non-current assets | 620364 | 605473 | |
2 | Current assets | ||
(a) Current investments | 350 | 310 | |
(b) Inventories | 175612 | 151846 | |
(c) Trade Receivables | 81024 | 65435 | |
(s) Cash & Bank balance | 65080 | 72524 | |
(e) Short-term loans and advances | 82873 | 92789 | |
(f) Other current assets | 3001 | 2770 | |
Sub-total - Current assets | 407940 | 385674 | |
TOTAL ASSETS | 1028304 | 991147 |
Tata Global Beverages Limited
Registered Office: 1 Bishop Lefroy Road, Kolkata - 700020
CIN - L15491WB1962PLC031425
Unaudited Consolidated Segment wise Revenue, Results and Capital Employed,
under Clause 41, of the Listing Agreement for the three months ended September 30, 2014
Rs. In Lakhs
Particulars | Unaudited Three Months Ended | Unaudited Year to date ended | Audited Year Ended | |||
Sep 30 2014 | Jun 30 2014 | Sep 30 2013 | Sep 30 2014 | Sep 30 2013 | Mar 31 2014 | |
1. Segment Revenue | ||||||
(a) Tea | 146584 | 145110 | 137024 | 291694 | 268764 | 570120 |
(b) Coffee & Other Produce | 52987 | 43024 | 53974 | 96011 | 100829 | 194749 |
(c) Others | 2599 | 3177 | 2350 | 5776 | 5101 | 8892 |
Total Income from Operations (Net) | 202170 | 191311 | 193348 | 393481 | 374694 | 773761 |
2. Segment Results | ||||||
(a) Tea | 12437 | 16858 | 11593 | 29295 | 26763 | 63020 |
(b) Coffee & Other Produce | 7474 | 5655 | 6017 | 13129 | 14416 | 21458 |
(c) Others | (1033) | (548) | (639) | (1581) | (1781) | (3223) |
Total | 18878 | 21965 | 16971 | 40843 | 39398 | 81255 |
Add/(Less) | ||||||
i) Finance Cost | (2160) | (1511) | (1813) | (3671) | (3850) | (8653) |
ii) Other Un-allocable items, Other Income and Exceptional Items | (3008) | (3805) | 8101 | (6813) | 7505 | (1916) |
Profit from ordinary activities before Tax | 13710 | 16649 | 23259 | 30359 | 43053 | 70686 |
3. Capital Employed | ||||||
(a) Tea | 431571 | 397621 | 424758 | 431571 | 424758 | 404457 |
(b) Coffee & Other Produce | 253728 | 249429 | 242993 | 253728 | 242993 | 231727 |
(c) Others | 24855 | 25351 | 24359 | 24855 | 24359 | 26018 |
(d) Unallocated including Investments | (14256) | 30856 | (2462) | (14256) | (2462) | 15090 |
Total | 695898 | 703257 | 689648 | 695898 | 689648 | 677292 |
Notes:
a. Business Segments: The internal business segmentation and the activities encompassed therein are as follows:
Tea: Cultivation, manufacture, blending and sale of tea in packet, bulk or value added forms
Coffee and Other Produce : Cultivation, manufacture of coffee and related plantation crops and sale in various value added forms
Others: Sale of water products and other businesses
b. The segment wise revenue, results, capital employed figures relate to the respective amounts directly identifiable to each of the segments.
Unallocable expenditure includes expenses incurred on common services at the corporate level 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, November 5, 2014 (Chairman)
Rs. In Crores
Particulars | Three Months Ended | Year to date ended | Year Ended | |||
Sep 30 2014 | June 30 2014 | Sep 30 2013 | Sep 30 2014 | Sep 30 2013 | Mar 31 2014 | |
Total Income from Operations (Net) | 2021.70 | 1913.11 | 1933.48 | 3934.81 | 3746.94 | 7737.61 |
Profit before Exceptionals | 161.88 | 169.18 | 140.54 | 331.06 | 316.85 | 618.10 |
Exceptionals Items (Net) | (24.78) | (2.69) | 92.05 | (27.47) | 113.68 | 88.76 |
Net Profit before Tax | 137.10 | 166.49 | 232.59 | 303.59 | 430.53 | 706.86 |
Net Profit after Tax | 68.97 | 112.43 | 160.56 | 181.40 | 296.45 | 522.37 |
Earnings per Share - Rs* | 1.01 | 1.57 | 2.91 | 2.58 | 4.72 | 7.77 |
Earnings per Share (Before Exceptionals)- on Core Operations - Rs * | 1.34 | 1.60 | 1.32 | 2.94 | 2.81 | 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