Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Audited Financial Results for year ended 31-3-2012

18th May 2012 14:56

RNS Number : 6821D
Tata Steel Limited
18 May 2012
 



 

 

Standalone Financial Results for the Quarter / Year ended on 31st March 2012

PART I

`Crores

Particulars

Quarterended on31.03.2012

Quarterended on31.12.2011

Quarterended on31.03.2011

Financial Year ended on 31.03.2012

Financial Year ended on 31.03.2011

Audited

Audited

Audited

Audited

Audited

1

Income from operations

a)

Net sales / income from operations (net of excise duty)

9,375.91

8,304.58

8,239.41

33,614.88

29,073.50

b)

Other operating income

103.52

77.27

101.36

318.58

322.85

Total income from operations (net) [ 1(a) + 1(b) ]

9,479.43

8,381.85

8,340.77

33,933.46

29,396.35

2

Expenses

a)

Changes in inventories of finished goods, work-in-progress and stock-in-trade

187.18

(112.90)

83.10

(220.72)

(173.65)

b)

Purchases of finished, semi-finished steel & other products

64.24

62.94

52.61

209.52

180.20

c)

Raw materials consumed

2,147.35

2,187.73

1,827.70

8,014.37

6,244.01

d)

Employee benefits expense

936.33

733.15

849.99

3,047.26

2,837.46

e)

Purchase of power

460.28

452.08

343.15

1,803.72

1,404.86

f)

Freight and handling charges

463.63

443.93

431.47

1,703.98

1,540.82

g)

Depreciation and amortisation expense

289.96

289.07

298.16

1,151.44

1,146.19

h)

Other expenses

2,228.81

1,970.78

1,675.27

7,838.56

5,880.36

Total expenses (2a to 2h)

6,777.78

6,026.78

5,561.45

23,548.13

19,060.25

3

Profit / (Loss) from operations before other income, finance costs, exceptional items & Tax [1 - 2]

2,701.65

2,355.07

2,779.32

10,385.33

10,336.10

4

Other income

182.93

197.60

158.96

886.43

528.36

5

Profit / (Loss) from operations before finance costs, exceptional items & tax [3 + 4]

2,884.58

2,552.67

2,938.28

11,271.76

10,864.46

6

Finance costs

513.96

481.12

466.20

1,925.42

1,735.70

7

Profit / (Loss) before exceptional items & tax [5 - 6]

2,370.62

2,071.55

2,472.08

9,346.34

9,128.76

8

Exceptional items :

a)

Profit on sale of non current investments

-

-

-

511.01

648.09

9

Profit / (Loss) before tax [ 7 + 8 ]

2,370.62

2,071.55

2,472.08

9,857.35

9,776.85

10

Tax expense

810.11

650.29

764.37

3,160.93

2,911.16

11

Net Profit / (Loss) for the period [9 - 10]

1,560.51

1,421.26

1,707.71

6,696.42

6,865.69

12

Paid-up equity share capital[Face value `10 per share]

971.41

959.41

959.41

971.41

959.41

13

Paid up debt capital

12,508.50

13,014.84

14

Reserves excluding revaluation reserves

51,649.95

45,807.02

15

Debenture redemption reserve

2,046.00

2,046.00

16

Basic earnings per share (not annualised) - in Rupees(after exceptional items)

15.65

14.35

18.09

67.84

75.63

17

Diluted earnings per share (not annualised) - in Rupees(after exceptional items)

15.45

13.69

16.76

66.62

70.99

18

Net debt equity ratio

0.41

0.49

19

Debt service coverage ratio

1.96

2.50

20

Interest service coverage ratio

9.80

7.76

 

1. Paid up debt capital represents debentures, Convertible Alternative Reference Securities (CARS) and Foreign Currency Convertible Bonds (FCCB)

2. Net debt to equity: Net debt / Average net worth

(Net debt: Long term borrowings + Current maturities of long term borrowings + Short term borrowings - Cash & bank balances - Current investments)

(Net worth: Shareholders' funds+ Hybrid Perpetual Securities +/- Foreign Currency Monetary Item Translation Difference Account)

3. Debt service coverage ratio: EBIT / (Net finance charges + Scheduled principal repayments ( excluding prepayments) during the period)

(EBIT : Profit before tax +/(-) Exceptional items + Net finance charges)

(Net finance charges : Finance costs - Interest income - Dividend income from current investments - Net Gain / (Loss) on sale of current investments)

4. Interest service coverage ratio: EBIT / Net finance charges

 

PART II

Select information for the Quarter / Year ended on 31st March 2012

Quarterended on31.03.2012

Quarterended on31.12.2011

Quarterended on31.03.2011

Financial Year ended on 31.03.2012

Financial Year ended on 31.03.2011

A

Particulars of Shareholding

1

Aggregate of public shareholding

Number of shares

648,608,999

643,937,893

641,803,872

648,608,999

641,803,872

% of shareholding

68.05%

68.60%

68.62%

68.05%

68.62%

2

Promoters and promoter group shareholding

a)

Pledged / encumbered

- Number of shares

10,000,000

10,000,000

-

10,000,000

-

- % of shares to total share holding of promoter & promoter group

3.28%

3.39%

-

3.28%

-

- % of shares to total share capital of the company

1.03%

1.04%

-

1.03%

-

b)

Non-encumbered

- Number of shares

294,514,362

284,735,764

293,492,790

294,514,362

293,492,790

- % of shares to total share holding of promoter & promoter group

96.72%

96.61%

100.00%

96.72%

100.00%

- % of shares to total share capital of the company

30.32%

29.68%

30.60%

30.32%

30.60%

Particulars

Quarterended on 31.03.2012

B

Investor complaints

Pending at the beginning of the Quarter

8

Received during the quarter

70

Disposed off during the quarter

71

Remaining unresolved at the end of the quarter

7

 

 

Standalone Segment Revenue, Results and Capital Employed

`Crores

Particulars

Quarterended on31.03.2012

Quarterended on31.12.2011

Quarterended on31.03.2011

Financial Year ended on 31.03.2012

Financial Year ended on 31.03.2011

Audited

Audited

Audited

Audited

Audited

Revenue by Business Segment:

Steel business

8,681.47

7,678.48

7,593.35

31,307.93

26,861.17

Ferro Alloys and Minerals

720.16

675.83

683.21

2,473.98

2,431.70

Others

537.45

484.87

510.00

2,002.42

1,839.74

Total

9,939.08

8,839.18

8,786.56

35,784.33

31,132.61

Less: Inter segment revenue

459.65

457.33

445.79

1,850.87

1,736.26

Net sales / income from operations

9,479.43

8,381.85

8,340.77

33,933.46

29,396.35

Segment results before finance costs, exceptional items and tax:

Steel business

2,810.33

2,240.28

2,514.18

10,276.29

9,459.43

Ferro Alloys and Minerals

129.19

148.43

243.44

530.45

822.18

Others

18.96

11.22

20.28

63.61

79.09

Unallocated income / (expenditure)

(73.90)

152.74

160.38

401.41

503.76

Total Segment results before finance costs, exceptional items and tax

2,884.58

2,552.67

2,938.28

11,271.76

10,864.46

Less: Finance costs

513.96

481.12

466.20

1,925.42

1,735.70

Profit / (Loss) before exceptional items & tax

2,370.62

2,071.55

2,472.08

9,346.34

9,128.76

Exceptional items:

Profit on sale of non current investments

-

-

-

511.01

648.09

Profit / (Loss) before tax

2,370.62

2,071.55

2,472.08

9,857.35

9,776.85

Less: Tax expense

810.11

650.29

764.37

3,160.93

2,911.16

Net Profit / (Loss)

1,560.51

1,421.26

1,707.71

6,696.42

6,865.69

Segment Capital Employed:

Steel business

26,147.62

23,817.70

15,997.68

26,147.62

15,997.68

Ferro Alloys and Minerals

195.43

180.89

333.87

195.43

333.87

Others

243.39

279.78

199.28

243.39

199.28

Unallocated

4,508.89

9,105.40

9,272.54

4,508.89

9,272.54

Total

31,095.33

33,383.77

25,803.37

31,095.33

25,803.37

 

 

Standalone Statement of Assets & Liabilities

` Crores

Particulars

Financial Year ended on 31.03.2012

Financial Year ended on 31.03.2011

Audited

Audited

A

EQUITY AND LIABILITIES

(1)

Shareholders' funds

(a)

Share capital

971.41

959.41

(b)

Reserves and surplus

51,649.95

45,807.02

(c)

Money received against share warrants

-

178.20

Sub-total - Shareholders' funds

52,621.36

46,944.63

(2)

Hybrid Perpetual Securities

2,275.00

1,500.00

(3)

Non-current liabilities

(a)

Long-term borrowings

21,353.20

24,499.05

(b)

Deferred tax liabilities (net)

970.51

936.80

(c)

Other long-term liabilities

216.05

373.88

(d)

Long-term provisions

1,851.30

2,201.47

Sub-total - Non current liabilities

24,391.06

28,011.20

(4)

Current liabilities

(a)

Short-term borrowings

65.62

149.13

(b)

Trade payables

5,973.23

4,464.81

(c)

Other current liabilities

8,798.55

6,262.10

(d)

Short-term provisions

2,066.24

2,219.85

Sub-total - Current liabilities

16,903.64

13,095.89

TOTAL - EQUITY AND LIABILITIES

96,191.06

89,551.72

B

ASSETS

(1)

Non-current assets

(a)

Fixed assets

27,424.75

17,417.38

(b)

Non-current investments

49,078.35

43,565.15

(c)

Foreign currency monetary item translation difference account

404.90

-

(d)

Long-term loans and advances

6,415.80

10,453.41

(e)

Other non current assets

2.76

2.76

Sub-total - Non current assets

83,326.56

71,438.70

(2)

Current assets

(a)

Current investments

1,204.17

2,999.79

(b)

Inventories

4,858.99

3,953.76

(c)

Trade receivables

904.08

424.02

(d)

Cash and bank balances

3,946.99

4,138.78

(e)

Short-term loans and advances

1,828.09

6,458.94

(f)

Other current assets

122.18

137.73

Sub-total - Current assets

12,864.50

18,113.02

TOTAL - ASSETS

96,191.06

89,551.72

 

 

Consolidated Financial Results for the Quarter / Year ended on 31st March 2012

PART I

`Crores

Particulars

Quarterended on31.03.2012

Quarterended on31.12.2011

Quarterended on31.03.2011

Financial Year ended on 31.03.2012

Financial Year ended on 31.03.2011

Unaudited

Unaudited

Unaudited

Audited

Audited

1

Income from operations

a)

Net sales / income from operations (net of excise duty)

33,860.08

32,964.15

33,442.66

132,257.36

117,149.78

b)

Other operating income

138.49

138.92

381.13

642.34

1,603.34

Total income from operations (net) [ 1(a) + 1(b) ]

33,998.57

33,103.07

33,823.79

132,899.70

118,753.12

2

Expenses

a)

Changes in inventories of finished goods, work-in-progress and stock-in-trade

911.07

(372.19)

512.89

(785.93)

(1,355.98)

b)

Purchases of finished, semi-finished steel & other products

5,428.51

5,265.11

4,851.57

21,073.43

15,890.40

c)

Raw materials consumed

10,224.90

12,618.69

10,728.69

45,457.54

38,748.58

d)

Employee benefits expense

4,722.10

4,293.82

4,249.43

17,228.64

15,840.20

e)

Purchase of power

1,274.34

1,251.14

1,015.38

4,915.45

4,014.77

f)

Freight and handling charges

1,761.09

1,720.66

1,742.51

6,659.54

6,389.62

g)

Depreciation and amortisation expense

1,093.07

1,164.01

1,166.37

4,516.65

4,414.82

h)

Other expenses

6,497.73

6,412.54

6,178.67

25,934.24

22,478.86

Total expenses (2a to 2h)

31,912.81

32,353.78

30,445.51

124,999.56

106,421.27

3

Profit / (Loss) from operations before other income, finance costs, exceptional items & tax [1 - 2]

2,085.76

749.29

3,378.28

7,900.14

12,331.85

4

Other income

222.02

253.67

364.21

1,573.03

679.98

5

Profit / (Loss) from operations before finance costs, exceptional items & tax [3 + 4]

2,307.78

1,002.96

3,742.49

9,473.17

13,011.83

6

Finance costs

1,128.00

1,059.99

996.70

4,250.11

3,955.78

7

Profit / (Loss) before exceptional items & tax [5 - 6]

1,179.78

(57.03)

2,745.79

5,223.06

9,056.05

8

Exceptional items :

a)

Restructuring, impairment & disposals

-

-

2,279.37

-

2,310.21

b)

Profit on sale of non current investments

-

-

-

3,361.92

735.69

9

Profit / (Loss) before tax [ 7 + 8 ]

1,179.78

(57.03)

5,025.16

8,584.98

12,101.95

10

Tax expense

976.60

630.33

876.43

3,636.46

3,245.90

11

Net Profit / (Loss) for the period [9 - 10]

203.18

(687.36)

4,148.73

4,948.52

8,856.05

12

Minority interest

30.10

64.05

18.49

173.14

60.28

13

Share of profit / (loss) of associates

200.18

20.64

8.38

268.11

66.36

14

Net Profit / (Loss) after taxes, minority interest and share of profit /(loss) of associates [ 11 + 12 + 13 ]

433.46

(602.67)

4,175.60

5,389.77

8,982.69

15

Paid-up equity share capital[Face value `10 per share]

971.41

958.74

958.74

971.41

958.74

16

Reserves excluding revaluation reserves

42,049.71

34,426.97

17

Basic earnings per share (not annualised) - in Rupees(after exceptional items)

4.02

(6.76)

44.33

54.28

99.03

18

Diluted earnings per share (not annualised) - in Rupees(after exceptional items)

4.02

(6.76)

41.35

53.63

92.86

 

Consolidated Segment Revenue, Results and Capital Employed

`Crores

Particulars

Quarterended on31.03.2012

Quarterended on31.12.2011

Quarterended on31.03.2011

Financial Year ended on 31.03.2012

Financial Year ended on 31.03.2011

Unaudited

Unaudited

Unaudited

Audited

Audited

Revenue by Business Segment:

Steel business

32,272.73

31,717.78

31,967.40

127,242.72

113,034.83

Others

3,866.27

3,371.34

3,961.71

13,496.58

13,074.88

Unallocated

396.97

418.72

381.25

1,663.82

1,470.49

Total

36,535.97

35,507.84

36,310.36

142,403.12

127,580.20

Less: Inter segment revenue

2,537.40

2,404.77

2,486.57

9,503.42

8,827.08

Net sales / income from operations

33,998.57

33,103.07

33,823.79

132,899.70

118,753.12

Segment results before finance costs, exceptional items and tax:

Steel business

2,703.38

415.88

3,718.83

9,575.83

12,373.54

Others

70.79

42.04

276.34

102.21

1,041.82

Unallocated income / (expenditure)

2,356.28

859.89

161.77

4,431.65

559.53

Less: Inter segment eliminations

2,822.67

314.85

414.45

4,636.52

963.06

Total Segment results before finance costs, exceptional items and tax

2,307.78

1,002.96

3,742.49

9,473.17

13,011.83

Less: Finance costs

1,128.00

1,059.99

996.70

4,250.11

3,955.78

Profit / (Loss) before exceptional items & tax

1,179.78

(57.03)

2,745.79

5,223.06

9,056.05

Exceptional items:

Restructuring, impairment & disposals

-

-

2,279.37

-

2,310.21

Profit on sale of non current investments

-

-

-

3,361.92

735.69

Profit / (Loss) before tax

1,179.78

(57.03)

5,025.16

8,584.98

12,101.95

Less: Tax expense

976.60

630.33

876.43

3,636.46

3,245.90

Net Profit / (Loss)

203.18

(687.36)

4,148.73

4,948.52

8,856.05

Segment Capital Employed:

Steel business

81,094.51

81,102.18

60,240.90

81,094.51

60,240.90

Others

4,263.56

5,035.90

5,167.50

4,263.56

5,167.50

Unallocated

3,220.34

6,911.90

13,380.30

3,220.34

13,380.30

Inter segment eliminations

(441.49)

(463.70)

(63.14)

(441.49)

(63.14)

Total

88,136.92

92,586.28

78,725.56

88,136.92

78,725.56

 

 

Consolidated Statement of Assets & Liabilities

` Crores

Particulars

Financial Yearended on 31.03.2012

Financial Year ended on 31.03.2011

Audited

Audited

A

EQUITY AND LIABILITIES

(1)

Shareholders' funds

(a)

Share capital

971.41

958.74

(b)

Reserves and surplus

42,049.71

34,426.97

(c)

Money received against share warrants

-

178.20

 

Sub-total - Shareholders' funds

43,021.12

35,563.91

(2)

Share application money pending allotment

-

-

(3)

Preference shares issued by subsidiary companies

22.43

-

(4)

Warrants issued by a subsidiary company

17.46

17.46

(5)

Hybrid Perpetual Securities

2,275.00

1,500.00

(6)

Minority interest

1,091.15

888.90

(7)

Non-current liabilities

(a)

Long-term borrowings

45,238.24

49,250.69

(b)

Deferred tax liabilities (net)

2,503.85

2,188.18

(c)

Other long-term liabilities

807.88

845.65

(d)

Long-term provisions

4,715.05

4,585.05

Sub-total - Non current liabilities

53,265.02

56,869.57

(8)

Current liabilities

(a)

Short-term borrowings

4,699.08

3,794.44

(b)

Trade payables

20,617.86

18,457.48

(c)

Other current liabilities

18,860.99

15,001.22

(d)

Short-term provisions

3,370.05

3,395.25

Sub-total - Current liabilities

47,547.98

40,648.39

TOTAL - EQUITY AND LIABILITIES

147,240.16

135,488.23

B

ASSETS

(1)

Non-current assets

(a)

Fixed assets

62,140.03

50,119.34

(b)

Goodwill on consolidation

17,354.61

15,298.20

(c)

Non-current investments

2,622.88

4,688.06

(d)

Deferred tax assets (net)

61.44

175.56

(e)

Foreign currency monetary item translation difference account

404.90

-

(f)

Long-term loans and advances

8,039.01

8,684.56

(g)

Other non current assets

39.39

33.55

Sub-total - Non current assets

90,662.26

78,999.27

(2)

Current assets

(a)

Current investments

1,398.37

3,159.28

(b)

Inventories

25,598.00

24,055.24

(c)

Trade receivables

14,878.48

14,811.92

(d)

Cash and bank balances

10,801.58

10,859.05

(e)

Short-term loans and advances

3,868.73

3,547.18

(f)

Other current assets

32.74

56.29

Sub-total - Current assets

56,577.90

56,488.96

TOTAL - ASSETS

147,240.16

135,488.23

 

 

Notes:

1. 1,20,00,000 ordinary shares of `10 each, at a premium of `584 per share, have been allotted to Tata Sons Ltd. on January 20, 2012 on Tata Sons Ltd. having exercised the option to convert 1,20,00,000 warrants into ordinary shares of the Company.

 

2. The Company has on April 23, 2012 issued Unsecured Redeemable Non Convertible Debentures of face value of `1,500 crores at a discount of 15% to face value with a coupon of 2% per annum and a YTM of 9.8% per annum.

 

3. The actuarial gains and losses on funds for employee benefits (pension plans) of Tata Steel Europe Limited for the period from April 1, 2008 have been accounted in "Reserves and Surplus" in the consolidated financial statements in accordance with IFRS principles and as permitted by Accounting Standard 21. Had the Company recognised changes in actuarial valuations of pension plans of Tata Steel Europe in the profit and loss account, the consolidated profit after taxes, minority interest and share of profit of associates for the quarter ended March 31, 2012 would have been higher by `633.22 crores (lower by `369.91 crores for the quarter ended March 31, 2011) and the consolidated profit after taxes, minority interest and share of profit of associates for the year ended March 31, 2012 would have been lower by `2,372.26 crores (lower by `402.81 crores for the year ended March 31, 2011).

 

4. The Company and its Indian subsidiaries have adopted the Companies (Accounting Standards) Amendment Rules 2009 relating to Accounting Standard-11 notified by Government of India on 31st March, 2009 (as amended by notification on 29th December, 2011) which allows foreign exchange differences on long- term monetary items to be capitalised to the extent they relate to acquisition of depreciable assets and in other cases to amortise over the balance period of the monetary asset/liability. The impact is detailed below :-

 

` crores

Standalone

 Particulars

 Consolidated

 Quarterended on31.03.2012

 Quarterended on31.03.2011

 Financial Year ended on 31.03.2012

 Financial Year ended on 31.03.2011

 Quarterended on31.03.2012

 Quarterended on31.03.2011

 Financial Year ended on 31.03.2012

 Financial Year ended on 31.03.2011

(30.01)

2.29

39.58

0.58

 Exchange translation (gain)/loss adjusted to the carrying value of capital assets and depreciation thereon

(31.96)

2.45

50.22

1.25

(225.46)

13.26

629.40

(53.03)

 Foreign exchange (gain)/loss transferred to Foreign Currency Monetary Item Translation Difference account

(225.46)

13.26

629.40

(53.03)

(73.15)

81.43

(243.21)

261.44

 Amortization of cumulative foreign exchange gain/(loss) charged to Profit and Loss account

(73.15)

81.43

(243.21)

261.44

(328.62)

96.98

425.77

208.99

 Impact on Profit After Tax

(330.57)

97.14

436.41

209.66

 

 

 

5. Figures for the quarter ended March 31, 2012 and March 31, 2011 represent the difference between the audited figures in respect of the full financial years and the published figures of nine months ended December 31, 2011 and December 31, 2010 respectively.

 

6. Figures for the previous periods have been regrouped and reclassified to conform to the classification of the current period, wherever necessary.

 

7. The above results have been reviewed by the Audit Committee in its meeting held on May 17, 2012 and were approved by the Board of Directors in its meeting of date.

 

8. The Board of Directors has recommended a dividend of `12 per share on Ordinary Shares for the financial year 2011-12.

 

9. The Annual General Meeting of the Company will be held on August 14, 2012 to consider the accounts for the financial year 2011-12.

 

 

 

Tata Steel Limited

 

Sd/-

 

Ratan N. Tata

Mumbai: May 18, 2012 Chairman

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR GGUPAAUPPGWR

Related Shares:

Tata Steel
FTSE 100 Latest
Value8,845.30
Change-26.01