|
|
|
|
|
 |
|
|
| 30TH
SEPT-2009 |
30TH
JUNE-2009 |
31ST
MARCH-2009 |
30TH
SEPT-2008 |
|
|
AUDITED
FINANCIAL RESULTS
FOR THE YEAR ENDED 30TH SEPTEMBER, 2009
|
|
| |
|
Particulars |
9months |
3
months |
Corresponding |
Current
Year |
Previous
Year |
| |
|
|
ended |
ended |
3
months ended |
Audited |
Audited |
| |
|
|
30.06.2009 |
30.09.2009 |
30.09.2008 |
30.09.2009 |
30.09.2008 |
| |
|
|
(Unaudited) |
(Audited) |
(Audited) |
(Audited |
(Audited) |
|
1 |
(a) |
Net
Sales ( Net of excise ) |
6,994.40 |
1,998.25 |
1,519.76 |
8,992.65 |
7,150.89 |
| |
(b) |
Other
Operating Income |
1.04 |
0.00 |
14.07 |
1.04 |
123.88 |
| |
|
Total Income |
6,995.44 |
1,998.25 |
1,533.83 |
8,993.69 |
7,274.77 |
|
2 |
|
Expenditures: |
|
|
|
|
|
| |
(a) |
(Increase)
/ Decrease in stock in trade |
|
|
|
|
|
| |
|
& work in progress |
77.93 |
1,302.63 |
1,081.48 |
1,380.56 |
(86.81) |
| |
(b) |
Consumption
of Raw materials |
3,745.30 |
49.29 |
37.94 |
3,794.59 |
4,092.24 |
| |
© |
Purchase of traded goods |
- |
- |
- |
- |
- |
| |
(d) |
Employee
Cost |
830.87 |
115.18 |
129.58 |
946.05 |
886.85 |
| |
(e) |
Depreciation |
403.00 |
182.68 |
91.15 |
585.68 |
439.15 |
| |
(f) |
Other
Expenditure |
1,044.16 |
199.77 |
153.27 |
1,243.93 |
1,176.31 |
| |
|
Total Expenditure |
6,101.26 |
1,849.55 |
1,493.42 |
7,950.81 |
6,507.74 |
|
3 |
|
Profit
(Loss) from operation before |
|
|
|
|
|
| |
|
Other Income ,Interest & Exceptional items |
894.18 |
148.70 |
40.41 |
1,042.88 |
767.03 |
|
4 |
|
Other
Income |
22.57 |
180.44 |
69.31 |
203.01 |
91.94 |
|
5 |
|
Profit
before Interest & Exceptional Items (3+4) |
916.75 |
329.14 |
109.72 |
1,245.89 |
858.97 |
|
6 |
|
Interest |
697.17 |
252.19 |
124.40 |
949.36 |
715.34 |
|
7 |
|
Profit
(Loss) after Interest but before |
|
|
|
|
|
| |
|
Exceptional items (5-6) |
219.58 |
76.95 |
(14.68) |
296.53 |
143.63 |
|
8 |
|
Exceptional
Items |
- |
- |
- |
- |
- |
|
9 |
|
Profit
(Loss) from ordinary activities |
|
|
|
|
|
| |
|
before tax (7+8) |
219.58 |
76.95 |
(14.68) |
296.53 |
143.63 |
|
10 |
|
Tax
expenses |
5.00 |
80.07 |
(47.68) |
85.07 |
(41.18) |
|
11 |
|
Net
Profit (Loss) from ordinary activities |
|
|
|
|
|
| |
|
after tax (9-10) |
214.58 |
(3.12) |
33.00 |
211.46 |
184.81 |
|
12 |
|
Extra-ordinary
items (Net of tax expenses Rs. ) |
- |
- |
- |
- |
- |
| |
|
|
|
|
|
|
|
|
13 |
|
Net
profit (Loss) for the period (11-12) |
214.58 |
(3.12) |
33.00 |
211.46 |
184.81 |
|
14 |
|
Paid-up
Equity Share Capital |
|
|
|
|
|
| |
|
(Rs. 10/ per Share) |
583.34 |
583.34 |
550.78 |
583.34 |
538.75 |
|
15 |
|
Reserve
excluding Revaluation Reserve |
|
|
|
1,627.97 |
1,408.95 |
|
16 |
|
Earning
Per Share (EPS)- Basic & Diluted |
|
|
|
|
|
| |
(a) |
Before
Extraordinary items |
3.68 |
(0.05) |
0.61 |
3.82 |
3.75 |
| |
(b) |
After
Extraordinary items |
3.68 |
(0.05) |
0.61 |
3.82 |
3.75 |
| |
|
|
|
|
|
|
|
|
17 |
|
Public
Shareholding |
|
|
|
|
|
| |
|
No. of Shares |
2,607,862 |
2,612,862 |
2,476,849 |
2,612,862 |
2,476,849 |
| |
|
% of Shareholding |
44.71 |
44.79 |
45.97 |
44.79 |
45.97 |
| |
|
|
|
|
|
|
|
|
18 |
|
Promoters
& Promoter group shareholding |
|
|
|
|
|
| |
(a) |
Pledged/Encumbered:- |
|
|
|
|
|
| |
|
-Number
of Shares |
989,000 |
989,000 |
- |
989,000.00 |
- |
| |
|
-%
of Shares ( as a % of the total shareholding |
|
|
|
|
|
| |
|
of
promoter & promoter group) |
30.66 |
30.71 |
- |
30.71 |
- |
| |
|
-
% of Shares ( as % of the total share capital |
|
|
|
|
|
| |
|
of the company) |
16.95 |
16.95 |
- |
16.95 |
- |
| |
(b) |
Non-encumbered:- |
|
|
|
|
|
| |
|
-Number of Shares |
2,236,543 |
2,231,543 |
- |
2,231,543 |
- |
| |
|
-
% of Shares ( as a % of the total shareholding |
|
|
|
|
|
| |
|
of
promoters and promoters group) |
69.34 |
69.29 |
- |
69.29 |
- |
| |
|
-
% of Shares ( as % of the total share capital |
|
|
|
|
|
| |
|
of the company) |
38.34 |
38.25 |
- |
38.25 |
- |
| |
|
|
|
|
|
|
|
|
Quarterly
Reporting of Segment -Wise Revenue , Results and Capital
Employed , under Clause 41 of the Listing Agreement
|
|
| Particulars |
9
months |
3
months |
Corresponding |
Current
Year |
Previous
Year |
| |
ended |
ended |
3
months ended |
Audited |
Audited |
| |
30.06.2009 |
30.09.2009 |
30.09.2008 |
30.09.2009 |
30.09.2008 |
| |
(Unaudited) |
(Audited) |
(Audited) |
(Audited |
(Audited) |
| 1.Segment
Revenue (Net Sales) |
|
|
|
|
|
|
a. Sugar Unit |
6,278.09 |
1,399.60 |
1,251.59 |
7,677.69 |
5,471.50 |
|
b. Distillery
Unit |
716.31 |
598.65 |
268.17 |
1,314.96 |
1,679.39 |
|
Total |
6,994.40 |
1,998.25 |
1,519.76 |
8,992.65 |
7,150.89 |
| Less:
Inter-Segment Revenue |
- |
- |
- |
- |
- |
|
Net sales / Income from Operation |
6,994.40 |
1,998.25 |
1,519.76 |
8,992.65 |
7,150.89 |
| 2.
Segment Results |
|
|
|
|
|
| Profit(+)/ Loss(-) before tax and |
|
|
|
|
|
| interest from each segment |
|
|
|
|
|
|
a. Sugar Unit |
651.77 |
406.44 |
249.04 |
1,058.21 |
481.74 |
|
b. Distillery
Unit |
264.98 |
(77.30) |
(139.31) |
187.68 |
377.24 |
|
Total |
916.75 |
329.14 |
109.73 |
1,245.89 |
858.98 |
|
Less: i.
Interest |
697.17 |
252.19 |
124.40 |
949.36 |
715.34 |
|
ii. Other
un-allocable expen- |
|
|
|
|
|
|
-diture net of unallocable income |
- |
- |
- |
- |
- |
|
Total Profit/ (Loss) before tax |
219.58 |
76.95 |
(14.67) |
296.53 |
143.64 |
| 3.
Capital Employed |
|
|
|
|
|
| (Segment Assest- Segment Liabilities) |
|
|
|
|
|
|
a. Sugar Unit |
8,488.75 |
8,401.27 |
8,486.34 |
8,401.27 |
8,486.34 |
|
b. Distillery
Unit |
4,577.62 |
3,862.24 |
3,899.86 |
3,862.24 |
3,899.86 |
|
c. Unallocated |
356.17 |
319.96 |
356.17 |
319.96 |
356.17 |
|
Total |
13,422.54 |
12,583.48 |
12,742.37 |
12,583.48 |
12,742.37 |
| |
|
|
|
|
|
NOTES
(1)
Due to lower availability of sugarcane for season 2008-09, the factory
could not utilize its increased capacity to its full potential
and thus cost of production increased. Due to lower availability
of Molasses the production and sales in Distillery were lower
and the cost of molasses also increased. These factors led to
increased cost of production and lower profitability.
Due to charging of borrowed funds for expansion on its
completion as revenue expenditure, the interest expenditure was
on higher side.
(2)
The Board of Directors has recommended a Dividend of
Rs.1.00 (10%) per Equity Share of Re.10/- each for the year
ended 30th September, 2009.
(3) Sugar
being seasonal industry the last quarter result were of totally
off-season. Thus above last quarter result can not be construed
as indicator of overall annual operation or result of
forthcoming quarter.
(4) The
sugar factory have started crushing for the season 2009-10 from
6th December, 2009.
(5) Previous
periods figures have been rearranged/regrouped/recasted wherever
necessary.
(6) Auditor
observation on the account for the year ended 30th
September,2009 and management clarification thereon stand.
(7)
The Company has allotted 8,05,000 convertible warrants of Re.10/- each at
a price of Rs.37.25 per warrant (including a premium of
Rs.27.25) on 4th December, 2009 to the Promoter Group
and to others on preferential basis as per SEBI guidelines. The
company has received 25% of warrant issue as non-refundable
application money amounting to Rs.74.96 Lacs.
The entire proceeds from such private placements has been
utilized for strengthening the financial parameters of the
Company.
(8) Information
on Investors Complaints for the Quarter – (Nos.): Opening
balance – 0, New – 02, Disposal – 02, Closing Balance –
Nil.
(9) The
above results were approved by the Board of Directors of the
Company at their meeting held on 30th December,
2009.
For
and on behalf of the Board
Place
: Kolkata
O.P.DHANUKA
Dated : 30.12.2009
CHAIRMAN
& MANAGING DIRECTOR
|
|
JUNE-2009 |
|
|
|
Particulars |
Third Quarter ended |
Year to date figures for the |
Previous |
|
|
|
|
|
|
For 9 months |
|
Accounting |
|
|
|
|
30.06.2009 |
30.06.2008 |
30.06.2009 |
30.06.2008 |
Year 30.09.2008 |
|
|
|
|
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Audited) |
|
1 |
(a) |
Net Sales ( Net of excise ) |
2,688.85 |
1,368.59 |
6,994.40 |
5,631.13 |
7,150.89 |
|
|
(b) |
Other Operating Income |
- |
27.66 |
1.04 |
116.61 |
123.88 |
|
|
|
Total Income |
2,688.85 |
1,396.25 |
6,995.44 |
5,747.74 |
7,274.77 |
|
2 |
|
Expenditures: |
|
|
|
|
|
|
|
(a) |
(Increase) / Decrease in stock in trade |
|
|
|
|
|
|
|
|
& work in progress |
1,964.73 |
627.01 |
77.93 |
(1,168.29) |
(86.81) |
|
|
(b) |
Consumption of Raw materials |
145.34 |
159.24 |
3,745.30 |
4,054.30 |
4,092.24 |
|
|
© |
Purchase of traded goods |
- |
- |
- |
- |
- |
|
|
(d) |
Employee Cost |
78.34 |
81.02 |
830.87 |
757.27 |
886.85 |
|
|
(e) |
Depreciation |
130.00 |
116.00 |
403.00 |
348.00 |
439.15 |
|
|
(f) |
Other Expenditure |
152.62 |
162.54 |
1,044.16 |
1,023.04 |
1,176.31 |
|
|
|
Total Expenditure |
2,471.03 |
1,145.81 |
6,101.26 |
5,014.32 |
6,507.74 |
|
3 |
|
Profit (Loss) from operation before |
|
|
|
|
|
|
|
|
Other Income ,Interest & Exceptional items |
217.82 |
250.44 |
894.18 |
733.42 |
767.03 |
|
4 |
|
Other Income |
0.95 |
2.82 |
22.57 |
15.83 |
91.94 |
|
5 |
|
Profit before Interest & Exceptional Items (3+4) |
218.77 |
253.26 |
916.75 |
749.25 |
858.97 |
|
6 |
|
Interest |
156.17 |
221.40 |
697.17 |
590.94 |
715.34 |
|
7 |
|
Profit (Loss) after Interest but before |
|
|
|
|
|
|
|
|
Exceptional items (5-6) |
62.60 |
31.86 |
219.58 |
158.31 |
143.63 |
|
8 |
|
Exceptional Items |
- |
- |
- |
- |
- |
|
9 |
|
Profit (Loss) from ordinary activities |
|
|
|
|
|
|
|
|
before tax (7+8) |
62.60 |
31.86 |
219.58 |
158.31 |
143.63 |
|
10 |
|
Tax expenses |
- |
2.50 |
5.00 |
6.50 |
(41.18) |
|
11 |
|
Net Profit (Loss) from ordinary activities |
|
|
|
|
|
|
|
|
after tax (9-10) |
62.60 |
29.36 |
214.58 |
151.81 |
184.81 |
|
12 |
|
Extra-ordinary items (Net of tax expenses Rs. ) |
- |
- |
- |
- |
- |
|
13 |
|
Net profit (Loss) for the period (11-12) |
62.60 |
29.36 |
214.58 |
151.81 |
184.81 |
|
14 |
|
Paid-up Equity Share Capital |
|
|
|
|
|
|
|
|
(Rs. 10/ per Share) |
583.34 |
490.75 |
583.34 |
490.75 |
538.75 |
|
15 |
|
Reserve excluding Revaluation Reserve |
|
|
|
|
1,408.95 |
|
16 |
|
Earning Per Share (EPS)- Basic & Diluted |
|
|
|
|
|
|
|
(a) |
Before Extraordinary items |
1.07 |
0.60 |
3.68 |
3.09 |
3.75 |
|
|
(b) |
After Extraordinary items |
1.07 |
0.60 |
3.68 |
3.09 |
3.75 |
|
17 |
|
Public Shareholding |
|
|
|
|
|
|
|
|
No. of Shares |
2,607,862 |
2,236,849 |
- |
- |
2,476,849 |
|
|
|
% of Shareholding |
44.71 |
45.58 |
- |
- |
45.97 |
|
18 |
|
Promoters & Promoter group shareholding |
|
|
|
|
|
|
|
(a) |
Pledged/Encumbered:- |
|
|
|
|
|
|
|
|
-Number of Shares |
989,000 |
|
|
|
|
|
|
|
-% of Shares ( as a % of the total shareholding |
|
|
|
|
|
|
|
|
of promoter & promoter group) |
30.66 |
|
|
|
|
|
|
|
- % of Shares ( as % of the total share capital |
|
|
|
|
|
|
|
|
of the company) |
16.95 |
|
|
|
|
|
|
(b) |
Non-encumbered:- |
|
|
|
|
|
|
|
|
-Number of Shares |
2,236,543 |
|
|
|
|
|
|
|
- % of Shares ( as a % of the total shareholding |
|
|
|
|
|
|
|
|
of promoters and promoters group) |
69.34 |
|
|
|
|
|
|
|
- % of Shares ( as % of the total share capital |
|
|
|
|
|
|
|
|
of the company) |
38.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarterly Reporting of Segment -Wise Revenue ,
Results and Capital Employed , under Clause 41 of the
Listing Agreement |
|
|
|
|
|
|
( Rs. in Lac ) |
|
Particulars |
Third Quarter ended |
Year to date figures for the |
Previous |
|
|
|
|
For 9 months |
|
Accounting |
|
|
30.06.2009 |
30.06.2008 |
30.06.2009 |
30.06.2008 |
Year 30.09.2008 |
|
|
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Audited) |
|
1.Segment Revenue (Net Sales) |
|
|
|
|
|
|
|
|
|
|
|
|
|
a. Sugar Unit |
2,245.44 |
1,109.42 |
6,278.09 |
4,219.91 |
5,471.50 |
|
b. Distillery Unit |
443.41 |
259.17 |
716.31 |
1,411.22 |
1,679.39 |
|
Total |
2,688.85 |
1,368.59 |
6,994.40 |
5,631.13 |
7,150.89 |
|
Less: Inter-Segment Revenue |
- |
- |
- |
- |
- |
|
Net sales / Income from Operation |
2,688.85 |
1,368.59 |
6,994.40 |
5,631.13 |
7,150.89 |
|
|
|
|
|
|
|
|
2. Segment Results |
|
|
|
|
|
|
Profit(+)/ Loss(-) before tax and |
|
|
|
|
|
|
interest from each segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
a. Sugar Unit |
154.39 |
142.62 |
651.77 |
232.70 |
481.74 |
|
b. Distillery Unit |
64.38 |
110.64 |
264.98 |
516.55 |
377.24 |
|
Total |
218.77 |
253.26 |
916.75 |
749.25 |
858.98 |
|
Less: i. Interest |
156.17 |
221.40 |
697.17 |
590.94 |
715.34 |
|
ii. Other un-allocable expen- |
|
|
|
|
|
|
-diture net of unallocable income |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
Total Profit/ (Loss) before tax |
62.60 |
31.86 |
219.58 |
158.31 |
143.64 |
|
|
|
|
|
|
|
|
3. Capital Employed |
|
|
|
|
|
|
(Segment Assest- Segment Liabilities) |
|
|
|
|
|
|
|
|
|
|
|
|
|
a. Sugar Unit |
8,488.75 |
9,119.12 |
8,488.75 |
9,119.12 |
8,486.34 |
|
b. Distillery Unit |
4,577.62 |
4,044.28 |
4,577.62 |
4,044.28 |
3,899.86 |
|
c. Unallocated |
356.17 |
288.17 |
356.17 |
288.17 |
356.17 |
|
Total |
13,422.54 |
13,451.57 |
13,422.54 |
13,451.57 |
12,742.37 |
|
|
|
|
|
|
|
|
|
|
|
For and on behalf of the
Board |
|
|
|
|
|
|
|
|
Kolkata |
|
|
O. P.
DHANUKA |
|
|
Dated: 31.07.2009 |
|
|
Chairman & Managing Director |
|
|
NOTES
(1)
Due to lower availability of sugarcane for season
2008-09, the factory could not utilize its increased
capacity to its full potential and thus cost of production
increased. Charging of borrowed funds for expansion as
revenue expenditure the interest expenditure was also
higher.
(2)
The sales realization of Sugar and Distillery for
the quarter under review was better than previous quarter
with further reasonable upward movement of price due to
lower sugar production throughout India in current season.
Due to lower availability of Molasses the production and
sales in Distillery were lower, the cost of molasses also
increased, these factors led to increased cost of
production and lower profitability.
(3)
The company utilized the entire proceeds of
Rs.108.35 Lacs from conversion of warrants during the
quarter for its intended purpose of utilizing own fund
toward margin money requirement for Bank loans.
(4)
Provision for deferred tax, if any, will be made at
the end of financial year.
(5)
Previous periods figures have been
rearranged/regrouped/recasted wherever necessary.
(6)
Auditor observation on the account for the year
ended 30th September,2009 and management
clarification thereon stand.
(7)
Information on Investors Complaints for the Quarter
– (Nos.): Opening balance – 0, New – 0, Disposal – 0,
Closing Balance – Nil.
The above results were approved by the Board of Directors
of the Company at their meeting held
|
|
For and on behalf
of the Board
Place : Kolkata
O.P.DHANUKA
Dated :
31.07.2009
CHAIRMAN & MANAGING DIRECTOR
|
MARCH, 2009
UNAUDITED
FINANCIAL RESULTS (PROVISIONAL) FOR SECOND QUARTER ENDED 31ST
MARCH, 2009
( Rs. in lacs)
|
|
|
|
31.03.2009 |
31.03.2008 |
31.03.2009 |
31.03.2008 |
Year 30.09.2008 |
|
|
|
|
| | | |