| |
BHARAT
FORGE LIMITED |
Regd.
Office : Mundhwa, Pune 411 036 |
AUDITED FINANCIAL RESULTS FOR THE YEAR
ENDED 31st MARCH, 2007.
|
| |
|
|
|
|
|
|
(Rs.
in Million) |
| Sr.No. |
Particulars |
Nine
Months ended 31st December 2006 (Reviewed)
|
Quarter
ended |
Year
ended |
Consolidated
results for the Year ended |
31st
March, 2007 (Reviewed) |
31st
March, 2006 (Reviewed) |
31st
March, 2007 (Audited) |
31st
March., 2006 (Audited) |
31st March., 2007 (Audited)
|
31st March., 2006 (Audited)
|
| |
|
|
|
|
|
|
|
|
| 1 |
Sales & Income from
Operations |
|
|
|
|
|
|
|
| |
- Within India |
9,071.72 |
3,619.97 |
2,781.58 |
12,691.69 |
10,430.88 |
12,691.69
|
10,430.88
|
| |
- Outside India |
5,506.33 |
2,006.39 |
1,917.54 |
7,512.72 |
6,554.89 |
30,651.48
|
20,964.50 |
| |
Total Sales |
14,578.05
|
5,626.36 |
4,699.12 |
20,204.41
|
16,985.77 |
43,343.17
|
31,395.38
|
| |
Less : Exsice Duty |
1,094.33 |
465.86 |
315.00 |
1,560.19 |
1,206.46 |
1,560.19 |
1,206.46
|
| |
Total Net Sales / Income
from Operations |
13,483.72 |
5,160.50 |
4,384.12 |
18,644.22 |
15,779.31 |
41,782.98 |
30,188.92 |
| |
|
|
|
|
|
|
|
|
| 2 |
Other Income |
586.55
|
222.20 |
143.30 |
808.75
|
530.19
|
969.15
|
661.21
|
| 3 |
Total Income |
14,070.27 |
5,382.70 |
4,527.42
|
19,452.97 |
16,309.50 |
42,752.13 |
30,850.13 |
| |
|
|
|
|
|
|
|
|
| 4 |
Total expenditure : |
|
|
|
|
|
|
|
| |
a) (Increase) / Decrease
in stock in trade |
(166.08) |
(58.64) |
(60.09) |
(224.72) |
(294.73) |
(654.90) |
(239.14) |
| |
b) Consumption of raw
materials |
6,173.84 |
2,460.21 |
2,263.83 |
8,634.05 |
7,628.42 |
20,561.43 |
14,136.64 |
| |
c) Manufacturing Expenses |
2,343.43 |
879.66 |
671.18 |
3,223.09 |
2,504.69 |
6,823.93 |
4,915.68 |
| |
d) Staff Cost |
796.57 |
280.07 |
208.94 |
1,076.64 |
917.24 |
6,164.37 |
4,164.59 |
| |
e) Others |
903.18 |
356.01 |
246.34 |
1,259.19 |
1,126.69 |
2,424.58 |
1,983.30 |
| |
Total expenditure |
10,050.94 |
3,917.31 |
3,330.20 |
13,968.25 |
11,882.31 |
35,319.41 |
24,961.07 |
| |
|
|
|
|
|
|
|
|
| 5 |
Profit before Interest,
Depreciation and Tax |
4,019.33 |
1,465.39 |
1,197.22 |
5,484.72 |
4,427.19 |
7,432.72 |
5,889.06 |
| |
|
|
|
|
|
|
|
|
| 6 |
Interest |
587.60 |
233.51 |
154.73 |
821.11 |
547.85 |
1,066.95 |
683.47 |
| |
|
|
|
|
|
|
|
|
| 7 |
Depreciation |
731.04 |
266.98 |
214.37 |
998.02 |
730.41 |
1,881.10 |
1,280.71 |
| |
|
|
|
|
|
|
|
|
| 8 |
Profit before Tax &
Exceptional Item of Expenditure |
2,700.69 |
964.90 |
828.12 |
3,665.59 |
3,148.93 |
4,484.67 |
3,924.88 |
| |
|
|
|
|
|
|
|
|
| 9 |
Exceptional items (See Note 7) |
|
|
|
|
|
|
|
| |
- Reversal of Target plus Incentive |
67.50 |
- |
- |
67.50 |
- |
67.50 |
- |
| |
- Joint Venture establishment expenses |
- |
- |
- |
- |
- |
53.94 |
- |
| |
|
|
|
|
|
|
|
|
| 10 |
Profit before Tax |
2,633.19 |
964.90 |
828.12 |
3,598.09 |
3,148.93 |
4,363.23 |
3,924.88 |
| |
|
|
|
|
|
|
|
|
| 11 |
Provision for taxation |
|
|
|
|
|
|
|
| |
- Current |
801.53 |
205.81 |
246.40 |
1,007.34 |
891.40 |
1,366.54 |
1,224.88 |
| |
- Deferred |
51.04 |
110.23 |
42.30 |
161.27 |
154.88 |
142.08 |
161.58 |
| |
- Fringe Benifit Tax |
13.90 |
6.05 |
9.30 |
19.95 |
33.00 |
19.95 |
33.00 |
| |
|
|
|
|
|
|
|
|
| 12 |
Net Profit after Tax |
1,766.72 |
642.81 |
530.12 |
2,409.53 |
2,069.65 |
2,834.66 |
2,505.42 |
| |
|
|
|
|
|
|
|
|
| 13 |
Less: Minority Interest |
- |
- |
- |
- |
- |
(71.22) |
- |
| |
|
|
|
|
|
|
|
|
| 14 |
Income attributable to the consolidated
group |
- |
- |
- |
- |
- |
2,905.88 |
2,505.42 |
| |
|
|
|
|
|
|
|
|
| 15 |
Paid-up Equity Share
Capital (Face Value Rs.2/-) |
445.40 |
445.40 |
444.62 |
445.40 |
444.62 |
445.40 |
444.620 |
| |
|
|
|
|
|
|
|
|
| 16 |
Reserves excluding revaluation
reserves |
|
|
|
12,722.55 |
11,096.68 |
14,174.32 |
11,890.42 |
| |
|
|
|
|
|
|
|
|
| 17 |
Earning per share of
Rs. 2/- each (Rs.) |
|
|
|
|
|
|
|
| |
- Basic |
8.10 |
2.88 |
2.39 |
10.98 |
9.50 |
13.45 |
11.51 |
| |
- Diluted |
7.93 |
2.88 |
2.27 |
10.98 |
9.05 |
13.45 |
10.95 |
| |
|
|
|
|
|
|
|
|
| 18 |
Earning per share of Rs. 2/- after
exceptional item |
|
|
|
|
|
|
|
| |
- Basic |
7.90 |
2.88 |
2.39 |
10.78 |
9.50 |
13.01 |
11.51 |
| |
- Diluted |
7.73 |
2.88 |
2.27 |
10.78 |
9.05 |
13.01 |
10.95 |
| |
|
|
|
|
|
|
|
|
| 19 |
Total Public Shareholding
( # ) |
|
|
|
|
|
|
|
| |
- No of Shares |
142,401,321 |
135,000,998 |
141,806,419 |
135,000,998 |
141,806,419 |
- |
-
|
| |
- Percentage of shareholding |
63.96% |
60.63% |
63.80%
|
60.63% |
63.80%
|
-
|
-
|
| |
|
|
|
|
|
|
|
|
|
|
| |
Additional Information
1. Previous year / period's figures are regrouped wherever
necessary.
2. Directors recommend a Dividend of Rs.3.50 Per Equity
share( 175% ), subject to approval of shareholders.
3.The above results were reviewed by the Audit Committe
and taken on record by the Board of Directors of the Company at it's meeting
held on May 22, 2007.
4. The Company has incurred an expenditure of Rs.6,761.74
million upto 31st March,2007 in respect of its Forging and Machining capacity
expansion program, which has been implemented by the close of the year
and the capacities are operational.
5. During the quarter,one investor complaint was received
and redressed. There were no investor complaints pending for redressal
as at the commencement and end of the quarter.
6(a). Company had issued 0.5% Foreign Currency Convertible
Bonds ( FCCB) due 2010 in two Tranches ( Tranche 1 & 2), each having
varied rights and obligations , aggregating US $ 60 million each, convertible
at an initial price of Rs.336.11 and Rs. 384.12 per share of Rs.2/- each
respectively subject to adjustments specified in the offering circular
dated 15th April 2005. In view of the current market price of the Company's
equity shares being less than the Floor price for exercise in respect
of both the Tranches of the Bonds ,the option embedded in the said Bonds
to subscribe to Equity shares is, at present, antidilutive.
6(b). During the year , the Company has further issued
Zero Coupon Foreign Currency Convertible Bonds ( FCCB) in two tranches
(Viz. Tranche A and Tranche B) amounting to USD 40.00 million and USD
39.90 million due 2012 and 2013 respectively each having varied rights
and obligations and optionally convertible at an initial price of Rs.604.33
and Rs.690.32 per share of Rs.2/- each respectively subject to adjustment
specified in the offering circular dated 24th April, 2006. Since the current
market price of the Company's Equity shares being less than the Floor
price in respect of both the Tranches of the Bonds, the option embedded
in the said Bonds to subscribe to Equity Shares is, at present,antidilutive.
6(c). Pending utilisation, funds raised out of FCCB
and GDR have been temporarily placed in Fixed Deposits and investments
which generated an income aggregating Rs.188.54 million during the quarter
and Rs. 696.47 Million for the year. ( Previous year Rs.96.23 million
and Rs. 368.78 million respectively ).
7(a). During the year, the company has written off export
incentives of Rs.67.50 million that had accrued and was accounted during
the last year,due to reduction of incentive under Target Plus Scheme announced
by Government of India in the current year with retrospective effect.
7(b). During the year, expenditure of Rs. 53.94 million
incurred for the establishment of Joint Venture Company in China were
written off.
8. The consolidated financial statements include results
of all the subsidiaries of Bharat Forge Limited and their Subsidiaries,
The names, country of incorporation or residence, proportion of ownership
interest and reporting dates are as under:
Subsidiaries:
| Name of
the company |
Country
Of Incorporation |
Parent's
ultimate holding as on 31st March 2007 |
Financial
Year ends on |
| CDP Bharat Forge GmbH:- |
Germany |
100% |
12/31/2006 |
and its wholly owned subsidiary |
|
|
|
i. Bharat Forge Holding GmbH |
Germany |
100%* |
12/31/2006 |
ii. BF Aluminiumtechnik GmbH & Co KG : |
Germany |
100%* |
12/31/2006 |
and its wholly owned subsidiary |
|
|
|
- BF Aluminiumtechnik Verwaltungs GmbH |
Germany |
100%* |
12/31/2006 |
| |
|
|
|
Bharat Forge America Inc. |
U.S.A. |
100% |
12/31/2006 |
| |
|
|
|
Bharat Forge Betilingungs GmbH :- |
Germany |
100% |
12/31/2006 |
and its wholly owned subsidiary |
|
|
|
i. Bharat Forge Kilsta A.B. Sweden |
Sweden |
100%* |
12/31/2006 |
and its wholly owned subsidiary |
|
|
|
| - Bharat Forge Scottish Stampings Ltd. |
Scotland |
100%* |
12/31/2006 |
ii.Bharat Forge Hong Kong Ltd. |
Hong Kong |
100%* |
12/31/2006 |
and its subsidiary |
|
100%* |
12/31/2006 |
| - FAW Bharat Forge (Chnagchun) Co. Ltd. |
China |
52%* |
12/31/2006 |
* held through subsidiaries |
|
|
|
For Bharat Forge
Limited
( B. N. Kalyani )
Chairman and Managing Director
|
|
Mumbai
Dated : May 22, 2007.
|
|