5th Nov 2015 12:26
Standalone Financial Results for the Six Months ended on 30th September 2015 | |||||||||
PART I | ₹ Crores | ||||||||
Particulars | Quarterended on30.09.2015 | Quarterended on30.06.2015 | Quarterended on30.09.2014 | Six Months ended on 30.09.2015 | Six Months ended on 30.09.2014 | Financial Year ended on 31.03.2015 | |||
Audited | Audited | Audited | Audited | Audited | Audited | ||||
1 | Income from operations | ||||||||
a) | Net sales / income from operations (net of excise duty) | 9,445.71 | 9,005.89 | 10,705.44 | 18,451.60 | 21,086.68 | 41,433.82 | ||
b) | Other operating income | 85.37 | 87.82 | 79.63 | 173.19 | 166.65 | 351.18 | ||
Total income from operations (net) [1(a) + 1(b)] | 9,531.08 | 9,093.71 | 10,785.07 | 18,624.79 | 21,253.33 | 41,785.00 | |||
2 | Expenses | ||||||||
a) | Changes in inventories of finished goods, work-in-progress and stock-in-trade | (132.00) | (198.26) | (304.18) | (330.26) | (647.64) | (715.94) | ||
b) | Purchases of finished, semi-finished steel & other products | 197.52 | 236.43 | 176.27 | 433.95 | 244.19 | 688.32 | ||
c) | Raw materials consumed | 2,870.93 | 2,329.70 | 2,721.71 | 5,200.63 | 5,285.70 | 11,678.60 | ||
d) | Employee benefits expense | 1,085.14 | 1,082.34 | 1,140.92 | 2,167.48 | 2,269.06 | 4,601.92 | ||
e) | Purchase of power | 668.46 | 694.30 | 677.45 | 1,362.76 | 1,398.73 | 2,570.16 | ||
f) | Freight and handling charges | 707.22 | 695.35 | 693.97 | 1,402.57 | 1,384.89 | 2,883.32 | ||
g) | Depreciation and amortisation expense | 481.03 | 468.24 | 474.57 | 949.27 | 967.83 | 1,997.59 | ||
h) | Other expenses | 2,272.24 | 2,565.16 | 2,584.80 | 4,837.40 | 4,968.41 | 10,069.82 | ||
Total expenses [2(a) to 2(h)] | 8,150.54 | 7,873.26 | 8,165.51 | 16,023.80 | 15,871.17 | 33,773.79 | |||
3 | Profit / (Loss) from operations before other income, finance costs, exceptional items and tax [1 - 2] | 1,380.54 | 1,220.45 | 2,619.56 | 2,600.99 | 5,382.16 | 8,011.21 | ||
4 | Other income | 2,932.69 | 748.84 | 262.39 | 3,681.53 | 405.89 | 582.78 | ||
5 | Profit / (Loss) from operations before finance costs, exceptional items and tax [3 + 4] | 4,313.23 | 1,969.29 | 2,881.95 | 6,282.52 | 5,788.05 | 8,593.99 | ||
6 | Finance costs | 331.28 | 395.97 | 488.80 | 727.25 | 981.14 | 1,975.95 | ||
7 | Profit / (Loss) before exceptional items and tax [5 - 6] | 3,981.95 | 1,573.32 | 2,393.15 | 5,555.27 | 4,806.91 | 6,618.04 | ||
8 | Exceptional items : | ||||||||
a) | Profit / (Loss) on sale of non current investments | (1.58) | 105.87 | - | 104.29 | 787.96 | 806.10 | ||
b) | Profit on sale of non current assets | - | - | 1,146.86 | - | 1,146.86 | 1,146.86 | ||
c) | Provision for diminution in value of investments/doubtful advances | (95.59) | - | - | (95.59) | - | (198.40) | ||
d) | (Provision)/ Reversal of impairment of non-current assets | (51.51) | - | - | (51.51) | - | 136.29 | ||
e) | Provision for demands and claims | (880.05) | - | - | (880.05) | - | - | ||
f) | Employee separation compensation | (292.78) | - | - | (292.78) | - | - | ||
Total exceptional items [8(a) to 8(f)] | (1,321.51) | 105.87 | 1,146.86 | (1,215.64) | 1,934.82 | 1,890.85 | |||
9 | Profit / (Loss) before tax [ 7 + 8 ] | 2,660.44 | 1,679.19 | 3,540.01 | 4,339.63 | 6,741.73 | 8,508.89 | ||
10 | Tax expense | ||||||||
a) | Current tax | 579.10 | 390.34 | 1,035.70 | 969.44 | 1,928.97 | 1,908.60 | ||
b) | MAT credit | (264.31) | (49.62) | - | (313.93) | - | (117.21) | ||
c) | Deferred tax | (177.27) | 89.86 | 27.90 | (87.41) | 68.37 | 278.38 | ||
Total tax expense [10(a) to 10(c)]
| 137.52 | 430.58 | 1,063.60 | 568.10 | 1,997.34 | 2,069.77 | |||
11 | Net Profit / (Loss) for the period [9 - 10] | 2,522.92 | 1,248.61 | 2,476.41 | 3,771.53 | 4,744.39 | 6,439.12 | ||
12 | Paid-up equity share capital[Face value ₹10 per share] | 971.41 | 971.41 | 971.41 | 971.41 | 971.41 | 971.41 | ||
13 | Paid up debt capital | 10,779.97 | 15,194.51 | 11,399.97 | |||||
14 | Reserves excluding revaluation reserves | 65,692.48 | |||||||
15 | Debenture redemption reserve | 2,046.00 | 2,046.00 | 2,046.00 | |||||
16 | Basic earnings per share (not annualised) - in Rupees(after exceptional items) | 25.53 | 12.41 | 25.04 | 37.94 | 47.94 | 64.49 | ||
17 | Diluted earnings per share (not annualised) - in Rupees(after exceptional items) | 25.53 | 12.41 | 25.04 | 37.94 | 47.94 | 64.49 | ||
18 | Net debt equity ratio | 0.34 | 0.36 | 0.40 | |||||
19 | Debt service coverage ratio | 1.40 | 5.94 | 1.43 | |||||
20 | Interest service coverage ratio | 12.08 | 8.70 | 6.35 | |||||
(a) | Paid up debt capital represents debentures and Foreign Currency Convertible Bonds (FCCB) | ||||||||
(b) | 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) | |||||||||
(c) | Debt Service Coverage Ratio: EBIT / (Net finance charges + Scheduled principal repayments of long term debts (excluding prepayments) during the period) | ||||||||
(EBIT : Profit before Tax +/(-) Exceptional Items + Net finance charges) | |||||||||
(Net finance charges: Finance costs (excluding interest on short term debts) - Interest income - Dividend income from current investments - Net Gain/(Loss) on sale of current investments) | |||||||||
(d) | Interest Service Coverage Ratio: EBIT / Net Finance Charges |
PART II | ||||||||
Select information for the Quarter ended on 30th September 2015 | ||||||||
Quarterended on30.09.2015 | Quarterended on30.06.2015 | Quarterended on30.09.2014 | Six Months ended on 30.09.2015 | Six Months ended on 30.09.2014 | Financial Year ended on 31.03.2015 | |||
A | Particulars of Shareholding | |||||||
1 | Aggregate of public shareholding | |||||||
Number of shares | 64,75,54,920 | 64,74,14,648 | 64,93,36,002 | 64,75,54,920 | 64,93,36,002 | 64,87,93,230 | ||
% of shareholding | 68.02% | 68.01% | 68.07% | 68.02% | 68.07% | 68.06% | ||
2 | Promoters and promoter group shareholding | |||||||
a) | Pledged / encumbered | |||||||
- Number of shares | 2,74,00,000 | 2,74,00,000 | 2,74,00,000 | 2,74,00,000 | 2,74,00,000 | 2,74,00,000 | ||
- % of shares to total share holding of promoter & promoter group | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% | ||
- % of shares to total share capital of the company | 2.82% | 2.82% | 2.82% | 2.82% | 2.82% | 2.82% | ||
b) | Non-encumbered | |||||||
- Number of shares | 27,71,14,362 | 27,71,14,362 | 27,71,14,362 | 27,71,14,362 | 27,71,14,362 | 27,71,14,362 | ||
- % of shares to total share holding of promoter & promoter group | 91.00% | 91.00% | 91.00% | 91.00% | 91.00% | 91.00% | ||
- % of shares to total share capital of the company | 28.53% | 28.53% | 28.53% | 28.53% | 28.53% | 28.53% |
Particulars | Quarterended on30.09.2015 | |
B | Investor complaints | |
Pending at the beginning of the Quarter | 6 | |
Received during the quarter | 30 | |
Disposed off during the quarter | 23 | |
Remaining unresolved at the end of the quarter | 13 | |
Of the total 13 unresolved complaints, 2 complaints were subsequently resolved and 5 complaints pertained to non-receipt of dividend pending reconciliation. |
Standalone Segment Revenue, Results and Capital Employed | ||||||
₹ Crores | ||||||
Particulars | Quarterended on30.09.2015 | Quarterended on30.06.2015 | Quarterended on30.09.2014 | Six Months ended on 30.09.2015 | Six Months ended on 30.09.2014 | Financial Year ended on 31.03.2015 |
Audited | Audited | Audited | Audited | Audited | Audited | |
Revenue by Business Segment: | ||||||
Steel business | 9,165.44 | 8,767.69 | 10,388.13 | 17,933.13 | 20,355.19 | 40,343.85 |
Ferro Alloys and Minerals | 299.45 | 274.97 | 299.44 | 574.42 | 746.79 | 1,154.89 |
Others | 531.10 | 539.62 | 618.37 | 1,070.72 | 1,207.63 | 2,378.39 |
Total | 9,995.99 | 9,582.28 | 11,305.94 | 19,578.27 | 22,309.61 | 43,877.13 |
Less: Inter segment revenue | 464.91 | 488.57 | 520.87 | 953.48 | 1,056.28 | 2,092.13 |
Net sales / income from operations | 9,531.08 | 9,093.71 | 10,785.07 | 18,624.79 | 21,253.33 | 41,785.00 |
Segment results before finance costs, exceptional items and tax: | ||||||
Steel business | 1,444.72 | 1,314.48 | 2,816.10 | 2,759.20 | 5,642.08 | 8,749.47 |
Ferro Alloys and Minerals | 27.03 | 8.30 | 57.58 | 35.33 | 164.93 | 108.79 |
Others | 15.10 | 6.80 | 11.67 | 21.90 | 28.11 | 48.64 |
Unallocated income / (expenditure) | 2,826.38 | 639.71 | (3.40) | 3,466.09 | (47.07) | (312.91) |
Total Segment results before finance costs, exceptional items and tax | 4,313.23 | 1,969.29 | 2,881.95 | 6,282.52 | 5,788.05 | 8,593.99 |
Less: Finance costs | 331.28 | 395.97 | 488.80 | 727.25 | 981.14 | 1,975.95 |
Profit / (Loss) before exceptional items and tax | 3,981.95 | 1,573.32 | 2,393.15 | 5,555.27 | 4,806.91 | 6,618.04 |
Exceptional items: | ||||||
Profit / (Loss) on sale of non current investments | (1.58) | 105.87 | - | 104.29 | 787.96 | 806.10 |
Profit on sale of non current assets | - | - | 1,146.86 | - | 1,146.86 | 1,146.86 |
Provision for diminution in value of investments/doubtful advances | (95.59) | - | - | (95.59) | - | (198.40) |
(Provision)/ Reversal of impairment of non-current assets | (51.51) | - | - | (51.51) | - | 136.29 |
Provision for demands and claims | (880.05) | - | - | (880.05) | - | - |
Employee Separation Compensation | (292.78) | - | - | (292.78) | - | - |
Profit / (Loss) before tax | 2,660.44 | 1,679.19 | 3,540.01 | 4,339.63 | 6,741.73 | 8,508.89 |
Less: Tax expense | 137.52 | 430.58 | 1,063.60 | 568.10 | 1,997.34 | 2,069.77 |
Net Profit / (Loss) | 2,522.92 | 1,248.61 | 2,476.41 | 3,771.53 | 4,744.39 | 6,439.12 |
Segment Capital Employed: | ||||||
Steel business | 48,175.06 | 48,483.87 | 43,209.62 | 48,175.06 | 43,209.62 | 47,257.07 |
Ferro Alloys and Minerals | 365.52 | 299.36 | 288.67 | 365.52 | 288.67 | 266.32 |
Others | 71.64 | 106.19 | 141.45 | 71.64 | 141.45 | 107.51 |
Unallocated | (540.89) | (1,131.77) | 668.35 | (540.89) | 668.35 | (855.12) |
Total | 48,071.33 | 47,757.65 | 44,308.09 | 48,071.33 | 44,308.09 | 46,775.78 |
Standalone Statement of Assets & Liabilities | |||||
₹ Crores | |||||
Standalone results | |||||
Particulars | As at30.09.2015 | As at31.03.2015 | |||
Audited | Audited | ||||
A | EQUITY AND LIABILITIES | ||||
(1) | Shareholders' funds | ||||
(a) | Share Capital | 971.41 | 971.41 | ||
(b) | Reserves and surplus | 69,384.76 | 65,692.48 | ||
Sub-total - Shareholders' funds | 70,356.17 | 66,663.89 | |||
(2) | Share application money pending allotment | - | - | ||
(3) | Hybrid Perpetual Securities | 2,275.00 | 2,275.00 | ||
(4) | Non-current liabilities | ||||
(a) | Long-term borrowings | 23,313.96 | 23,900.37 | ||
(b) | Deferred tax liabilities (net) | 2,162.97 | 2,250.41 | ||
(c) | Other long-term liabilities | 610.20 | 1,128.87 | ||
(d) | Long-term provisions | 3,213.11 | 2,875.92 | ||
Sub-total - Non current liabilities | 29,300.24 | 30,155.57 | |||
(5) | Current liabilities | ||||
(a) | Short-term borrowings | 2,017.91 | 34.88 | ||
(b) | Trade payables | 6,619.27 | 5,801.98 | ||
(c) | Other current liabilities | 6,954.29 | 9,256.91 | ||
(d) | Short-term provisions | 1,497.39 | 1,675.41 | ||
Sub-total - Current liabilities | 17,088.86 | 16,769.18 | |||
TOTAL - EQUITY AND LIABILITIES | 1,19,020.27 | 1,15,863.64 | |||
B | ASSETS | ||||
(1) | Non-current assets | ||||
(a) | Fixed assets | 50,527.59 | 48,285.19 | ||
(b) | Non-current investments | 52,308.05 | 52,164.24 | ||
(c) | Long-term loans and advances | 3,485.66 | 3,207.90 | ||
(d) | Other non current assets | 199.86 | 211.75 | ||
Sub-total - Non current assets | 1,06,521.16 | 1,03,869.08 | |||
(2) | Current assets | ||||
(a) | Current investments | 1,410.28 | 1,000.08 | ||
(b) | Inventories | 7,893.22 | 8,042.00 | ||
(c) | Trade receivables | 890.83 | 491.46 | ||
(d) | Cash and bank balances | 650.05 | 478.59 | ||
(e) | Short-term loans and advances | 1,581.37 | 1,927.16 | ||
(f) | Other current assets | 73.36 | 55.27 | ||
Sub-total - Current assets | 12,499.11 | 11,994.56 | |||
TOTAL - ASSETS | 1,19,020.27 | 1,15,863.64 |
Consolidated Financial Results for the Six Months ended on 30th September 2015 | |||||||||
PART I | ₹ Crores | ||||||||
Particulars | Quarterended on30.09.2015 | Quarterended on30.06.2015 | Quarterended on30.09.2014 | Six Months ended on 30.09.2015 | Six Months ended on 30.09.2014 | Financial Year ended on 31.03.2015 | |||
Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Audited | ||||
1 | Income from operations | ||||||||
a) | Net sales / income from operations (net of excise duty) | 29,068.54 | 29,900.10 | 35,507.71 | 58,968.64 | 71,654.49 | 1,38,318.91 | ||
b) | Other operating income | 236.15 | 400.23 | 269.40 | 636.38 | 549.83 | 1,184.82 | ||
Total income from operations (net) [1(a) + 1(b)] | 29,304.69 | 30,300.33 | 35,777.11 | 59,605.02 | 72,204.32 | 1,39,503.73 | |||
2 | Expenses | ||||||||
a) | Changes in inventories of finished goods, work-in-progress and stock-in-trade | 114.12 | (519.66) | 33.38 | (405.54) | (559.26) | 1,122.18 | ||
b) | Purchases of finished, semi-finished steel & other products | 2,392.04 | 2,842.38 | 3,667.32 | 5,234.42 | 7,796.12 | 13,804.22 | ||
c) | Raw materials consumed | 8,783.73 | 8,722.35 | 10,395.72 | 17,506.08 | 21,405.84 | 40,741.04 | ||
d) | Employee benefits expense | 4,990.45 | 4,895.75 | 5,399.31 | 9,886.20 | 11,031.46 | 21,407.64 | ||
e) | Purchase of power | 1,378.96 | 1,448.47 | 1,527.90 | 2,827.43 | 3,134.57 | 5,913.28 | ||
f) | Freight and handling charges | 2,044.93 | 2,031.03 | 2,190.48 | 4,075.96 | 4,380.76 | 8,811.41 | ||
g) | Depreciation and amortisation expense | 1,370.80 | 1,346.50 | 1,429.51 | 2,717.30 | 2,979.79 | 5,943.60 | ||
h) | Other expenses | 7,769.97 | 8,105.77 | 8,920.18 | 15,875.74 | 17,099.44 | 35,168.21 | ||
Total expenses [2(a) to 2(h)] | 28,845.00 | 28,872.59 | 33,563.80 | 57,717.59 | 67,268.72 | 1,32,911.58 | |||
3 | Profit / (Loss) from operations before other income, finance costs, exceptional items and tax [1 - 2] | 459.69 | 1,427.74 | 2,213.31 | 1,887.43 | 4,935.60 | 6,592.15 | ||
4 | Other income | 2,938.19 | 762.17 | 321.52 | 3,700.36 | 537.66 | 796.18 | ||
5 | Profit / (Loss) from operations before finance costs, exceptional items and tax [3 + 4] | 3,397.88 | 2,189.91 | 2,534.83 | 5,587.79 | 5,473.26 | 7,388.33 | ||
6 | Finance costs | 1,048.74 | 1,098.03 | 1,232.78 | 2,146.77 | 2,485.15 | 4,847.75 | ||
7 | Profit / (Loss) before exceptional items and tax [5 - 6] | 2,349.14 | 1,091.88 | 1,302.05 | 3,441.02 | 2,988.11 | 2,540.58 | ||
8 | Exceptional items : | ||||||||
a) | Profit / (Loss) on sale of non current investments | 21.52 | 158.43 | (1.85) | 179.95 | 1,312.32 | 1,315.34 | ||
b) | Profit on sale of non current assets | - | - | 1,146.86 | - | 1,146.86 | 1,146.86 | ||
c) | Provision for diminution in value of investments/doubtful advances | (90.69) | - | - | (90.69) | - | (338.30) | ||
d) | Provision for impairment of non-current assets | (7,924.30) | - | - | (7,924.30) | (1,576.65) | (6,052.57) | ||
e) | Provision for demands and claims | (880.05) | - | - | (880.05) | - | - | ||
f) | Employee separation compensation | (292.78) | - | - | (292.78) | - | - | ||
g) | Restructuring and other provisions | 8,602.56 | - | - | 8,602.56 | - | - | ||
Total exceptional items [8(a) to 8(g)] | (563.74) | 158.43 | 1,145.01 | (405.31) | 882.53 | (3,928.67) | |||
9 | Profit / (Loss) before tax [ 7 + 8 ] | 1,785.40 | 1,250.31 | 2,447.06 | 3,035.71 | 3,870.64 | (1,388.09) | ||
10 | Tax expense | ||||||||
a) | Current tax | 615.98 | 452.65 | 1,130.19 | 1,068.63 | 2,156.97 | 2,214.71 | ||
b) | MAT credit | (264.44) | (49.81) | - | (314.25) | - | (117.32) | ||
c) | Deferred tax | (111.37) | 112.53 | 44.58 | 1.16 | 98.21 | 470.02 | ||
Total tax expense [10(a) to 10(c)] | 240.17 | 515.37 | 1,174.77 | 755.54 | 2,255.18 | 2,567.41 | |||
11 | Net Profit / (Loss) for the period [9 - 10] | 1,545.23 | 734.94 | 1,272.29 | 2,280.17 | 1,615.46 | (3,955.50) | ||
12 | Minority interest | (0.84) | 6.78 | (3.34) | 5.94 | (17.74) | 13.29 | ||
13 | Share of profit / (loss) of associates | (15.68) | 21.24 | (14.62) | 5.56 | (6.06) | 16.69 | ||
14 | Net Profit / (Loss) after taxes, minority interest and share of profit /(loss) of associates [ 11 + 12 + 13 ] | 1,528.71 | 762.96 | 1,254.33 | 2,291.67 | 1,591.66 | (3,925.52) | ||
15 | Paid-up equity share capital[Face value ₹10 per share] | 970.24 | 970.24 | 971.41 | 970.24 | 971.41 | 971.41 | ||
16 | Reserves excluding revaluation reserves | 30,378.00 | |||||||
17 | Basic earnings per share (not annualised) - in Rupees(after exceptional items) | 15.31 | 7.42 | 12.46 | 22.72 | 15.48 | (42.24) | ||
18 | Diluted earnings per share (not annualised) - in Rupees(after exceptional items) | 15.31 | 7.42 | 12.46 | 22.72 | 15.48 | (42.24) |
Consolidated Segment Revenue, Results and Capital Employed | ||||||
₹ Crores | ||||||
Particulars | Quarterended on30.09.2015 | Quarterended on30.06.2015 | Quarterended on30.09.2014 | Six Months ended on 30.09.2015 | Six Months ended on 30.09.2014 | Financial Year ended on 31.03.2015 |
Unaudited | Unaudited | Unaudited | Unaudited | Unaudited | Audited | |
Revenue by Business Segment: | ||||||
Steel business | 28,396.10 | 29,265.71 | 34,582.74 | 57,661.83 | 69,543.23 | 1,34,407.07 |
Others | 2,441.19 | 2,837.86 | 2,869.67 | 5,279.03 | 6,270.30 | 12,419.88 |
Unallocated | 253.33 | 290.67 | 338.41 | 544.00 | 675.83 | 1,448.14 |
Total | 31,090.62 | 32,394.24 | 37,790.82 | 63,484.86 | 76,489.36 | 1,48,275.09 |
Less: Inter segment revenue | 1,785.93 | 2,093.91 | 2,013.71 | 3,879.84 | 4,285.04 | 8,771.36 |
Net sales / income from operations | 29,304.69 | 30,300.33 | 35,777.11 | 59,605.02 | 72,204.32 | 1,39,503.73 |
Segment results before finance costs, exceptional items and tax: | ||||||
Steel business | 986.59 | 1,737.26 | 3,129.69 | 2,723.84 | 6,422.67 | 9,500.78 |
Others | (161.26) | (7.74) | (44.02) | (168.99) | 66.39 | 27.65 |
Unallocated income / (expenditure) | 3,893.36 | 1,643.93 | 1,369.31 | 5,537.29 | 1,943.43 | 5,205.02 |
Less: Inter segment eliminations | 1,320.81 | 1,183.54 | 1,920.15 | 2,504.35 | 2,959.23 | 7,345.12 |
Total Segment results before finance costs, exceptional items and tax | 3,397.88 | 2,189.91 | 2,534.83 | 5,587.79 | 5,473.26 | 7,388.33 |
Less: Finance costs | 1,048.74 | 1,098.03 | 1,232.78 | 2,146.77 | 2,485.15 | 4,847.75 |
Profit / (Loss) before exceptional items and tax | 2,349.14 | 1,091.88 | 1,302.05 | 3,441.02 | 2,988.11 | 2,540.58 |
Exceptional items: | ||||||
Profit / (Loss) on sale of non current investments | 21.52 | 158.43 | (1.85) | 179.95 | 1,312.32 | 1,315.34 |
Profit on sale of non current assets | - | - | 1,146.86 | - | 1,146.86 | 1,146.86 |
Provision for diminution in value of investments/doubtful advances | (90.69) | - | - | (90.69) | - | (338.30) |
Provision for impairment of non-current assets | (7,924.30) | - | - | (7,924.30) | (1,576.65) | (6,052.57) |
Provision for demands and claims | (880.05) | - | - | (880.05) | - | - |
Employee separation compensation | (292.78) | - | - | (292.78) | - | - |
Restructuring and other provisions | 8,602.56 | - | - | 8,602.56 | - | - |
Profit / (Loss) before tax | 1,785.40 | 1,250.31 | 2,447.06 | 3,035.71 | 3,870.64 | (1,388.09) |
Less: Tax expense | 240.17 | 515.37 | 1,174.77 | 755.54 | 2,255.18 | 2,567.41 |
Net Profit / (Loss) | 1,545.23 | 734.94 | 1,272.29 | 2,280.17 | 1,615.46 | (3,955.50) |
Segment Capital Employed: | ||||||
Steel business | 1,03,687.00 | 1,07,705.06 | 1,06,195.67 | 1,03,687.00 | 1,06,195.67 | 1,04,754.17 |
Others | 2,577.24 | 2,910.36 | 2,689.71 | 2,577.24 | 2,689.71 | 2,774.85 |
Unallocated | (1,140.88) | (5,779.02) | 159.93 | (1,140.88) | 159.93 | (4,867.87) |
Inter segment eliminations | 127.17 | 158.78 | (33.65) | 127.17 | (33.65) | (33.77) |
Total | 1,05,250.53 | 1,04,995.18 | 1,09,011.66 | 1,05,250.53 | 1,09,011.66 | 1,02,627.38 |
Consolidated Statement of Assets & Liabilities | |||||||
₹ Crores | |||||||
Particulars | As at 30.09.2015 | As at 31.03.2015 | |||||
Unaudited | Audited | ||||||
A | EQUITY AND LIABILITIES | ||||||
(1) | Shareholders' funds | ||||||
(a) | Share Capital | 970.24 | 971.41 | ||||
(b) | Reserves and surplus | 34,074.42 | 30,378.00 | ||||
Sub-total - Shareholders' funds | 35,044.66 | 31,349.41 | |||||
(2) | Share application money pending allotment | - | - | ||||
(3) | Preference Shares issued by subsidiary companies | 20.00 | 20.00 | ||||
(4) | Hybrid Perpetual Securities | 2,275.00 | 2,275.00 | ||||
(5) | Minority interest | 1,661.20 | 1,703.85 | ||||
(6) | Non-current liabilities | ||||||
(a) | Long-term borrowings | 67,434.51 | 65,675.20 | ||||
(b) | Deferred tax liabilities | 2,825.07 | 2,884.51 | ||||
(c) | Other long-term liabilities | 1,217.55 | 1,748.80 | ||||
(d) | Long-term provisions | 8,251.92 | 7,503.76 | ||||
Sub-total - Non current liabilities | 79,729.05 | 77,812.27 | |||||
(7) | Current liabilities | ||||||
(a) | Short-term borrowings | 4,363.85 | 3,628.68 | ||||
(b) | Trade payables | 19,945.09 | 19,189.86 | ||||
(c) | Other current liabilities | 19,469.64 | 20,449.46 | ||||
(d) | Short-term provisions | 2,628.31 | 2,703.52 | ||||
Sub-total - Current liabilities | 46,406.89 | 45,971.52 | |||||
TOTAL - EQUITY AND LIABILITIES | 1,65,136.80 | 1,59,132.05 | |||||
B | ASSETS | ||||||
(1) | Non-current assets | ||||||
(a) | Fixed assets | 80,156.73 | 83,370.94 | ||||
(b) | Goodwill on consolidation | 14,419.39 | 13,407.51 | ||||
(c) | Non-current investments | 2,138.96 | 2,080.43 | ||||
(d) | Deferred tax assets | 13.16 | 22.75 | ||||
(e) | Long-term loans and advances | 16,719.20 | 5,106.57 | ||||
(f) | Other non-current assets | 1,383.46 | 1,403.71 | ||||
Sub-total - Non current assets | 1,14,830.90 | 1,05,391.91 | |||||
(2) | Current assets | ||||||
(a) | Current investments | 1,774.02 | 1,374.62 | ||||
(b) | Inventories | 25,649.50 | 25,149.91 | ||||
(c) | Trade receivables | 13,142.96 | 13,309.87 | ||||
(d) | Cash and bank balances | 5,364.63 | 8,749.94 | ||||
(e) | Short-term loans and advances | 4,046.17 | 4,748.34 | ||||
(f) | Other current assets | 328.62 | 407.46 | ||||
Sub-total - Current assets | 50,305.90 | 53,740.14 | |||||
TOTAL - ASSETS | 1,65,136.80 | 1,59,132.05 | |||||
Notes:
1. The results have been reviewed by the Audit Committee in its meeting held on November 04, 2015 and were approved by the Board of Directors in its meeting of date.
2. 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/Ind AS 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 statement of profit and loss, the consolidated profit after taxes, minority interest and share of profit of associates for the six months ended September 30, 2015 would have been higher by ₹ 1,315.18 crores (₹ 692.26 crores for the quarter) and the consolidated profit after taxes, minority interest and share of profit of associates for the six months ended September 30, 2014 would have been lower by ₹ 1,038.82 crores (₹ 586.36 crores for the quarter).
3. Other income during the quarter includes gain of ₹ 2,808.29 crores on sale of quoted investments.
4. During the quarter, the Company divested its entire stake in a subsidiary Tata Incorporated. The profit/ (loss) on sale of this investment in the consolidated and stand-alone results during the quarter is reported under Exceptional Item 8(a).
Exceptional Item 8(c) and 8(d) in the stand-alone and consolidated results represent non-cash write down of fixed assets and other assets in certain non-performing business units within the group. In the consolidated results, Exceptional Item 8(d) includes an impairment loss of ₹ 7,771.78 crores in Strips UK business, Speciality & Bar Mill and other units in Europe.
Exceptional Item 8(e) represents certain provisions for demands and claims provided during the quarter in relation to the Indian operations.
Exceptional item 8(f) represents the charge taken on Employee Separation Scheme in Tata Steel India.
During the quarter, a formal consultation has been completed with the employees with respect to changes in the British Steel Pension Scheme (BSPS) and triennial valuation resulting in a net credit of £ 870 mn. In relation to the Stichting Pensioenfonds Hoogovens (SPH) scheme, an agreement has been entered into between Tata Steel Nederland BV and the SPH Board that allows the scheme to be classified as a defined contribution scheme rather than defined benefit scheme resulting in a net credit of £ 113 mn. Exceptional item 8(g) in the consolidated results includes a net credit of ₹ 9,682.72 crores on account of the above. The balance includes restructuring and other provisions.
5. The consolidated financial results have been subjected to limited review and the stand-alone financial results have been audited by the statutory auditors.
6. Figures for the previous periods have been regrouped and reclassified to conform to the classification of the current period, where necessary.
http://www.rns-pdf.londonstockexchange.com/rns/7162E_-2015-11-5.pdf
Tata Steel Limited
Sd/-
Cyrus P Mistry
Chairman
Mumbai: November 05, 2015
Related Shares:
Tata Steel