| |
BHARAT
FORGE LIMITED |
Regd.
Office : Mundhwa, Pune 411 036 |
AUDITED FINANCIAL RESULTS FOR THE YEAR ENDED 31 ST MARCH, 2008
|
| |
|
|
|
|
|
(Rs.
in Million) |
| Sr.No. |
Particulars |
Quarter
ended |
Year
ended |
Consolidated
results for the Year ended |
31st
March, 2008 (Unaudited) |
31st
March, 2007 (Unaudited) |
31st
March, 2008 (Audited) |
31st
March., 2007 (Audited) |
31st March., 2008 (Audited)
|
31st March., 2007 (Audited)
|
| |
|
|
|
|
|
|
|
| 1 |
Sales & Income from
Operations |
|
|
|
|
|
|
| |
- Within India |
3,780.83 |
3,619.97 |
14,081.05 |
12,691.69 |
14,081.05
|
12,691.69
|
| |
- Outside India |
2,464.63 |
2,006.39 |
9,609.99 |
7,512.72 |
34,167.80
|
30,651.48 |
| |
Total Sales |
6,245.46 |
5,626.36 |
23,691.04
|
20,204.41 |
48,248.85
|
43,343.17
|
| |
Less : Excise Duty |
448.79 |
465.86 |
1,726.08 |
1,560.19 |
1,726.08 |
1,560.19
|
| |
Total Net Sales / Income
from Operations |
5,796.67 |
5,160.50 |
21,964.96 |
18,644.22 |
46,522.77 |
41,782.98 |
| |
|
|
|
|
|
|
|
| 2 |
Other Income |
126.43 |
197.33 |
623.41
|
783.88
|
781.78
|
924.43
|
| 3 |
Exchange Gain ( Loss ) |
(158.07) |
20.87
|
260.63 |
24.87 |
211.15 |
44.72 |
| 4 |
Total Income |
5,765.03 |
5,378.70
|
22,849.00 |
19,452.97 |
47,515.70 |
42,752.13 |
| |
|
|
|
|
|
|
|
| 5 |
Total expenditure : |
|
|
|
|
|
|
| |
a) (Increase) / Decrease
in stock in trade |
(106.79) |
(58.64) |
(206.42) |
(224.72) |
(543.20) |
(654.90) |
| |
b) Consumption of raw
materials |
2,700.96 |
2,460.21 |
10,119.53 |
8,632.96 |
22,497.57 |
20,437.20 |
|
|
c) Purchase of traded goods |
- |
- |
- |
1.09 |
84.62 |
124.23 |
|
|
d) Employee Cost |
376.61 |
280.07 |
1,448.83 |
1,076.64 |
6,780.35 |
6,164.37 |
|
|
e) Depreciation |
355.95 |
266.98 |
1,389.40 |
998.02 |
2,270.55 |
1,881.10 |
|
|
f) Manufacturing Expenses |
968.42 |
879.66 |
3,781.56 |
3,223.09 |
7,742.15 |
6,823.93 |
| |
g) Others |
420.94 |
352.01 |
1,599.87 |
1,259.19 |
2,916.73 |
2,424.58 |
|
Total expenditure |
4,716.09 |
4,180.29 |
18,132.77 |
14,966.27 |
41,748.77 |
37,200.51 |
| |
|
|
|
|
|
|
|
| 6 |
Interest |
249.12 |
233.51 |
1,049.91 |
821.11 |
1,269.38 |
1,066.95 |
| |
|
|
|
|
|
|
|
| 7 |
Profit before Tax &
Exceptional Items |
799.82 |
964.90 |
3,666.32 |
3,665.59 |
4,497.55 |
4,484.67 |
| |
|
|
|
|
|
|
|
| 8 |
Exceptional items |
|
|
|
|
|
|
| |
- Profit on sale of Investments ( See note 7) |
303.47 |
- |
303.47 |
- |
- |
- |
| |
- Reversal of Target plus Incentive |
- |
- |
- |
(67.50) |
- |
(67.50) |
| |
- Joint Venture establishment expenses |
- |
- |
- |
- |
- |
(53.94) |
| |
|
|
|
|
|
|
|
| 9 |
Profit before Tax |
1,103.29 |
964.90 |
3,969.79 |
3,598.09 |
4,497.55 |
4,363.23 |
| |
|
|
|
|
|
|
|
| 10 |
Tax Expenses |
274.80 |
322.09 |
1,233.90 |
1,188.56 |
1,589.41 |
1,528.57 |
| |
|
|
|
|
|
|
|
| 11 |
Net Profit after Tax |
828.49 |
642.81 |
2,735.89 |
2,409.53 |
2,908.14 |
2,834.66 |
| |
|
|
|
|
|
|
|
| 12 |
Share of Profit in
Associate Companies |
- |
- |
- |
- |
1.22 |
- |
| |
|
|
|
|
|
|
|
| 13 |
Less: Minority Interest |
- |
- |
- |
- |
(105.87) |
(71.22) |
| |
|
|
|
|
|
|
|
| 14 |
Income attributable to the consolidated
group |
- |
- |
- |
- |
3,015.23 |
2,905.88 |
| |
|
|
|
|
|
|
|
| 15 |
Paid-up Equity Share
Capital (Face Value Rs.2/-) |
445.40 |
445.40 |
445.40 |
445.40 |
445.40 |
445.40 |
| |
|
|
|
|
|
|
|
| 16 |
Reserves excluding revaluation
reserves |
|
|
14,287.37 |
12,722.55 |
15,967.58 |
14,174.32 |
| |
|
|
|
|
|
|
|
| 17 |
Earning per share of Rs.2/- before exceptional items |
|
|
|
|
|
|
| |
- Basic |
2.35 |
3.07 |
10.88 |
11.17 |
13.44 |
13.57 |
| |
- Diluted |
2.35 |
3.07 |
10.88 |
11.17 |
13.44 |
13.57 |
| |
|
|
|
|
|
|
|
| 18 |
Earning per share of Rs. 2/- after
exceptional item |
|
|
|
|
|
|
| |
- Basic |
3.72 |
3.07 |
12.25 |
10.97 |
13.44 |
13.13 |
| |
- Diluted |
3.72 |
3.07 |
12.25 |
10.97 |
13.44 |
13.13 |
| |
|
|
|
|
|
|
|
| 19 |
Total Public
Shareholding |
|
|
|
|
|
|
| |
- No of Shares |
132,205,409 |
135,000,998 |
132,205,409 |
135,000,998 |
- |
-
|
| |
- Percentage of shareholding |
59.38% |
60.63%
|
59.38% |
60.63%
|
-
|
-
|
| |
|
|
|
|
|
|
|
|
|
| |
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 Committee and taken on record by the Board of Directors of the Company at its meeting
held on May 20, 2008.
4. During the quarter, no investor complaint was
received. There were no investor complaints pending for redressal as at
the commencement and end of the quarter.
5(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.
5(b). During the previous 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.
5(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.106.05 million during the
quarter and Rs. 522.67 million for the year. ( Previous year Rs.188.54
million and Rs. 696.47 million respectively ).
6. During the year ,the Company has made provision for the employee benefits in accordance with the AS-15( revised) . Further, in
accordance with the transtional provision, the additional provision towards
employee benefits amounting to Rs. 251.00 million net of deferred tax
assets ) has been adjusted from General Reserve.
7. The Company, as a step to reorganise and restructure its holdings in its Global ventures has, during the year, sold its interest in BF
Beteilingungs GmbH, a wholly owned subsidiary to CDP BF GmbH, also a wholly owned subsidiary, at a fair value determined by
a valuer. Consequently, the Company has recognised a profit of Rs.303.47 million.
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:
| Name of
the company |
Country
Of Incorporation |
Parent's
ultimate holding as on 31st March 2007 |
Financial
Year ends on |
| A. Subsidiaries: |
|
|
|
| CDP Bharat Forge GmbH:- |
Germany |
100% |
12/31/2007 |
and its wholly owned subsidiary |
|
|
|
i. Bharat Forge Daun GmbH |
Germany |
100%* |
12/31/2007 |
| ii. BF New Technologies GmbH |
Germany |
100%* |
12/31/2007 |
| iii. Bharat Forge Holding GmbH |
Germany |
100%* |
12/31/2007 |
and its wholly owned subsidiary |
|
|
|
BF Aluminiumtechnik GmbH & Co KG :- |
Germany |
100%* |
12/31/2007 |
| and its wholly owned subsidiary |
|
|
|
| - BF Aluminiumtechnik Verwaltungs GmbH |
Germany |
100%* |
12/31/2007 |
| |
|
|
|
Bharat Forge America Inc. |
U.S.A. |
100% |
12/31/2007 |
| |
|
|
|
Bharat Forge Betilingungs GmbH :- |
Germany |
100% |
12/31/2007 |
and its wholly owned subsidiary |
|
|
|
i. Bharat Forge Kilsta A.B. Sweden |
Sweden |
100%* |
12/31/2007 |
and its wholly owned subsidiary |
|
|
|
| - Bharat Forge Scottish Stampings Ltd. |
Scotland |
100%* |
12/31/2007 |
ii.Bharat Forge Hong Kong Ltd. |
Hong Kong |
100%* |
12/31/2007 |
and its subsidiary |
|
|
|
| - FAW Bharat Forge (Changchun) Co. Ltd. |
China |
52%* |
12/31/2007 |
| |
|
|
|
| B. Associate : |
UK |
30%* |
12/31/2007 |
| Technica UK Limited |
|
|
|
| (shares held through subsidiary) |
|
|
|
* held through subsidiaries |
|
|
|
For Bharat Forge
Limited
( B. N. Kalyani )
Chairman and Managing Director
|
|
Mumbai
Dated : May 20, 2008.
|
|