Results Tracker 30.07.2012,

7/31/2019 Results Tracker 30.07.2012,

1/13

7/31/2019 Results Tracker 30.07.2012,

2/13

SEBI Regn No. BSE: INB010985834 / NSE: INB23078143PMS Regn No. INP000002387

Mansukh Securities and Finance LtdOffice: 306, Pratap Bhavan, 5, Bahadur Shah Zafar Marg, New Delhi-110002Phone: 011-30123450/1/3/5 Fax: 011-30117710 Email: [email protected]: www.moneysukh.com


Please refer to important disclosures at the end of this report For Private circulation Only For Our Clients Only

make more, for sur

Resu lts Tracker Q1FY13

Quarter ended Year to Date Year ended

201206 201106 % Var 201206 201106 % Var 201203 201103 % Var

In terest Earned 105449.7 83152.4 26.81 105449.7 83152.4 26.81 364280.3 269864.8 34.99

Other Income 11660 10836.7 7.6 11660 10836.7 7.6 42026 36125.8 16.33

Interest Exp en ded 68498.3 51999.6 31.73 68498.3 51999.6 31.73 230135.9 151791.4 51.61

Op eratin g Exp enses 20202.5 20202.5 17.11 20202.5 17250.2 17.11 70027.5 63642.2 10.03

Operating Profit 0 0 0 0 0 0 70370.4 0 0

Prov.& Contigencies 10324.9 8935.2 15.55 10324.9 8935.2 15.55 35772.5 24919.8 43.55

Tax 5627.3 4753.4 18.38 5627.3 4753.4 18.38 21528.4 21302.2 1.06

PAT 12456.7 11050.7 12.72 12456.7 11050.7 12.72 48842 44335 10.17

Equity 3391.8 3168.1 7.06 3391.8 3168.1 7.06 3391.77 3168.1 7.06OPM 26.94 29.75 -9.45 26.94 29.75 -9.45 29.14 33.56 -13.17


201206 201106 % Var 201206 201106 % Var 201203 201103 % Var

In terest Earned 95456.5 76185.2 25.3 95456.5 76185.2 25.3 335426.5 259740.5 29.14

Other Income 18799.2 16428.9 14.43 18799.2 16428.9 14.43 75027.6 66479 12.86

Interest Expended 63527.1 52076 21.99 63527.1 52076 21.99 228085 169571.5 34.51

Op eratin g Exp enses 21235.3 21235.3 16.69 21235.3 18197.8 16.69 78504.4 66172.5 18.64

Operating Profit 24834.6 0 0 24834.6 0 0 0 0 0

Prov.& Contigencies 4658.7 4538.6 2.65 4658.7 4538.6 2.65 15830.4 22868.4 -30.78

Tax 6684.1 4479.7 49.21 6684.1 4479.7 49.21 23381.7 16093.3 45.29

PAT 18150.5 13322 36.24 18150.5 13322 36.24 64652.6 51513.8 25.51

Equity 11529.3 11521.8 0.07 11529.3 11521.8 0.07 11527.7 11518.2 0.08

OPM 30.9 29.32 5.37 30.9 29.32 5.37 30.96 34.83 -11.1

PN B

The Sales for th e qu arter end ed June 2012 of Rs. 105449.70 millions rose by 26.81% from Rs. 83152.40 millions.Mod est increase of 12.72

in the N et Profit was reported from. 11050.70 millions to Rs. 12456.70 millions.

ICICI Bank

A d ecent increase of abou t 25.30% in the sales to Rs. 95456.50 millions w as observed for the quarter ended June 2012. The sales figu

stood at Rs. 76185.20 millions du ring the year -ago period.The comp any has annou nced a 36.24% increase in its profits to Rs . 18150.

millions for the quar ter end ed June 2012 comp ared to Rs. 13322.00 millions in the corresponding quarter in the p revious year.

Resu lts Ann oun ced on 28th July 2012 (Rs Milli on)

7/31/2019 Results Tracker 30.07.2012,

3/13





make more, for sur



201206 201106 % Var 201206 201106 % Var 201203 201103 % Var

In terest Earned 77091.7 66335.7 16.21 77091.7 66335.7 16.21 284806.7 217517.2 30.94

Other Income 8408.6 6601.1 27.38 8408.6 6601.1 27.38 33211.7 26417.8 25.72


Operating Exp enses 12108.5 12108.5 9.57 12108.5 11051.3 9.57 49406.6 50682.4 -2.52

Operating Profit 12013.3 0 0 12013.3 0 0 35775.2 0 0

Prov.& Contigencies 4722.3 5672.2 -16.75 4722.3 5672.2 -16.75 31164.3 18888.4 64.99

Tax 3138.8 3111.9 0.86 3138.8 3111.9 0.86 9000 10066.8 -10.6

PAT 8874.5 5175.3 71.48 8874.5 5175.3 71.48 26775.2 24887.1 7.59

Equity 5745.2 5472.2 4.99 5745.2 5472.2 4.99 5745.2 5472.2 4.99OPM 89.08 21.04 323.29 21.71 21.04 3.16 23.5 24.75 -5.05


201206 201106 % Var 201206 201106 % Var 201203 201103 % Var

In terest Earned 60699 49157.2 23.48 60699 49157.2 23.48 211442.8 164526.2 28.52

Other Income 4912 4839.6 1.5 4912 4839.6 1.5 23323.8 20387.8 14.4


Operating Exp enses 10458.7 10458.7 15.14 10458.7 9083.7 15.14 39875.2 39499.9 0.95

Operating Profit 7485.9 0 0 7485.9 0 0 27127.5 0 0

Prov.& Contigencies 5184.7 4283.8 21.03 5184.7 4283.8 21.03 25410 13495.9 88.28

Tax 2370 2730 -13.19 2370 2730 -13.19 9256.2 8734.5 5.97

PAT 5115.9 4644.2 10.16 5115.9 4644.2 10.16 17871.3 20819.5 -14.16

Equity 6615.5 6353.3 4.13 6615.5 6353.3 4.13 6615.5 6353.3 4.13

OPM 20.87 23.72 -11.98 20.87 23.72 -11.98 24.85 26.17 -5.04

Bank O f India

The company witnessed a 16.21% growth in the revenue at Rs. 77091.70 millions for the quarter ended June 2012 as compared to R

66335.70 millions du ring the year-ago period.The Profit for the qu arter end ed June 2012 of Rs. 8874.50 millions grew by 71.48% fro

Rs. 5175.30 millions .

Union Bank Of India

The revenue for the June 2012 quarter is pegged at Rs. 60699.00 millions, about 23.48% up against Rs. 49157.20 millions recorded durin

the year-ago p eriod.A hum ble growth in net p rofit of 10.16% reported in the qu arter end ed June 2012 to Rs. 5115.90 millions from R

4644.20 millions.

7/31/2019 Results Tracker 30.07.2012,

4/13

7/31/2019 Results Tracker 30.07.2012,

5/13





make more, for sur



201206 201106 % Var 201206 201106 % Var 201203 201103 % VarSales 161659.5 144909.1 11.56 161659.5 144909.1 11.56 620522.3 550626.5 12.69

Other Income 6789.4 6769.8 0.29 6789.4 6769.8 0.29 27797.7 41851.9 -33.58

PBIDT 45155 38626 16.9 45155 38626 16.9 168295 159562.5 5.47

Interest 4993.5 3743.2 33.4 4993.5 3743.2 33.4 17116.4 14209.6 20.46

PBDT 40161.5 34882.8 15.13 40161.5 34882.8 15.13 151178.6 145352.9 4.01

Depreciation 7602.2 6411.3 18.58 7602.2 6411.3 18.58 27917 24856.9 12.31

PBT 32559.3 28471.5 14.36 32559.3 28471.5 14.36 123261.6 120496 2.3

TAX 7572.6 7713.7 -1.83 7572.6 7713.7 -1.83 31024.3 29470.1 5.27

Deferred Tax 749.4 -418.4 -279.11 749.4 -418.4 -279.11 339.5 3936.9 -91.38

PAT 24986.7 20757.8 20.37 24986.7 20757.8 20.37 92237.3 91025.9 1.33

Equity 82454.8 82454.6 0 82454.8 82454.6 0 82454.6 82454.6 0

PBIDTM(%) 27.93 26.66 4.79 27.93 26.66 4.79 27.12 28.98 -6.41


201206 201106 % Var 201206 201106 % Var 201203 201103 % Var

Sales 12583 10439.4 20.53 12583 10439.4 20.53 49697.2 46400.6 7.1

Other Income 651.5 804.3 -19 651.5 804.3 -19 4634.6 2977.7 55.64

PBIDT 3437.2 4538.9 -24.27 3437.2 4538.9 -24.27 17218.1 18168 -5.23

Interest 61 106 -42.45 61 106 -42.45 358.2 458.1 -21.81

PBDT 3376.2 4432.9 -23.84 3376.2 4432.9 -23.84 16859.9 17709.9 -4.8

Depreciation 0 350.7 0 0 350.7 0 1442 1762.9 -18.2

PBT 3376.2 4082.2 -17.29 3376.2 4082.2 -17.29 15417.9 15947 -3.32

TAX 646.8 940.9 -31.26 646.8 940.9 -31.26 3647.9 4129.9 -11.67

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 2729.4 3141.3 -13.11 2729.4 3141.3 -13.11 11770 11817.1 -0.4

Equity 917.4 917.2 0.02 917.4 917.2 0.02 917.2 917.2 0

PBIDTM(%) 27.32 43.48 -37.17 27.32 43.48 -37.17 34.65 39.15 -11.52

NTPC

Grasim Indu stries

The company witnessed a 11.56% growth in the revenue at Rs. 161659.50 millions for the qu arter end ed June 2012 as compared to R

144909.10 m illions du ring the year-ago period.Profit saw a slight increase of 20.37%to Rs. 24986.70 millions from Rs. 20757.

millions.The comp any reported a good operating profit of 45155.00 millions comp ared to 38626.00 millions of corresponding previou

quarter.

A fair growth of 20.53% in the revenue at Rs. 12583.00 millions was reported in the June 2012 quarter as compared to Rs. 10439.4

millions d uring year-ago period.The N et Profit of the compan y registered a slight d ecline of -13.11% to Rs. 2729.40 millions from R

3141.30 millions.The Operating Profit of the compan y w itnessed a d ecrease to 3437.20 millions from 4538.90 millions.

7/31/2019 Results Tracker 30.07.2012,

6/13





make more, for sur



201206 201106 % Var 201206 201106 % Var 201203 201103 % VarSales 30685.4 23345.9 31.44 30685.4 23345.9 31.44 103375.9 82569.1 25.2

Other Income 241.4 382.9 -36.95 241.4 382.9 -36.95 1714.8 2383.5 -28.06

PBIDT 11783.5 22996.2 -48.76 11783.5 22996.2 -48.76 101749.3 83303.2 22.14

Interest 0 14031.5 -100 0 14031.5 -100 63788 48510.1 31.49

PBDT 11783.5 8964.7 31.44 11783.5 8964.7 31.44 37961.3 34793.1 9.11

Depreciation 0 7.4 0 0 7.4 0 32.7 30.3 7.92

PBT 11783.5 8957.3 31.55 11783.5 8957.3 31.55 37928.6 34762.8 9.11

TAX 3016.2 2337.7 29.02 3016.2 2337.7 29.02 9758.3 9063.5 7.67

Deferred Tax 0 -4.6 0 0 -4.6 0 27.2 -54.1 -150.28

PAT 8767.3 6619.6 32.44 8767.3 6619.6 32.44 28170.3 25699.3 9.62

Equity 9874.6 9874.6 0 9874.6 9874.6 0 9874.6 9874.6 0

PBIDTM(%) 38.4 98.5 -61.02 38.4 98.5 -61.02 98.43 100.89 -2.44


201206 201106 % Var 201206 201106 % Var 201203 201103 % VarSales 12904.3 11356.4 13.63 12904.3 11356.4 13.63 51979 41939.4 23.94

Other Income 183.7 13.9 1221.58 183.7 13.9 1221.58 933.3 625.4 49.23

PBIDT 1786.1 1795.5 -0.52 1786.1 1795.5 -0.52 7273.7 8931.2 -18.56

Interest 323.3 256.2 26.19 323.3 256.2 26.19 1139.3 1510 -24.55

PBDT 896.4 1539.3 -41.77 896.4 1539.3 -41.77 4726.3 7421.2 -36.31

Depreciation 387.1 353.9 9.38 387.1 353.9 9.38 1496.6 1366.6 9.51

PBT 509.3 1185.4 -57.04 509.3 1185.4 -57.04 3229.7 6054.6 -46.66

TAX 157.4 357.4 -55.96 157.4 357.4 -55.96 987.8 1413.9 -30.14

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 351.9 828 -57.5 351.9 828 -57.5 2241.9 4640.7 -51.69

Equity 552.5 552.5 0 552.5 552.5 0 552.5 552.5 0

PBIDTM(%) 13.84 15.81 -12.46 13.84 15.81 -12.46 13.99 21.3 -34.29

The revenue for the June 2012 quarter is pegged at Rs. 12904.30 millions, about 13.63% up against Rs. 11356.40 millions recorded durin

the year-ago period.The Net Profit of the company slipped to Rs. 351.90 millions from Rs. 828.00 millions, a decline of -57.50% on QoQ

basis.A decline of 1786.10 millions w as observed in t he OP in th e quar ter end ed June 2012 from 1795.50 millions on QoQ basis.

The sales for the June 2012 quarter moved up 31.44% to Rs. 30685.40 millions as compared to Rs. 23345.90 millions d uring th

corresponding quarter last year.A comp aratively good net p rofit growth of 32.44% to Rs. 8767.30 millions w as rep orted for the quar t

ended June 2012 compared to Rs. 6619.60 millions of previous same quarter.The Operating Profit of the company witnessed a decrease

11783.50 millions from 22996.20 millions.

Jindal Saw

Rural Electn. Corp

7/31/2019 Results Tracker 30.07.2012,

7/13





make more, for sur



201206 201106 % Var 201206 201106 % Var 201203 201103 % Var

Sales 6222.05 1786.4 248.3 6222.05 1786.4 248.3 12498.1 2675.9 367.06

Other Income 213.14 211.02 1 213.14 211.02 1 1461.44 853.88 71.15

PBIDT 929.67 431.36 115.52 929.67 431.36 115.52 2830.76 1286.38 120.06

Interest 398.8 172.81 130.77 398.8 172.81 130.77 748.64 263.38 184.24

PBDT 530.87 258.55 105.33 530.87 258.55 105.33 2082.12 1023 103.53

Depreciation 0 0 0 0 0 0 0 0 0

PBT 530.87 258.55 105.33 530.87 258.55 105.33 2082.12 1023 103.53

TAX 157.6 80.38 96.07 157.6 80.38 96.07 422.77 121.39 248.27

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 373.27 178.17 109.5 373.27 178.17 109.5 1659.35 901.6 84.05

Equity 3323.64 3323.64 0 3323.64 3323.64 0 3323.64 3323.64 0PBIDTM(%) 14.94 24.15 -38.12 14.94 24.15 -38.12 22.65 48.07 -52.88


201206 201106 % Var 201206 201106 % Var 201203 201103 % Var

Sales 128135.3 133716.1 -4.17 128135.3 133716.1 -4.17 537935.3 389124 38.24

Other Income 458 1327.2 -65.49 458 1327.2 -65.49 3241.3 2033.2 59.42

PBIDT -13846.7 3577.4 -487.06 -13846.7 3577.4 -487.06 19629.4 22327.3 -12.08

Interest 1101.7 269.7 308.49 1101.7 269.7 308.49 2066.8 1046.5 97.5

PBDT -14948.4 3318.6 -550.44 -14948.4 3318.6 -550.44 17540.8 21285 -17.59

Depreciation 0 952.3 0 0 952.3 0 4338.7 3914.2 10.85

PBT -14948.4 2366.3 -731.72 -14948.4 2366.3 -731.72 13202.1 17370.8 -24

TAX 257.1 639.2 -59.78 257.1 639.2 -59.78 4116.3 5604.5 -26.55

Deferred Tax 0 -1231 0 0 -1231 0 0 0 0

PAT -15205.5 1727.1 -980.41 -15205.5 1727.1 -980.41 9085.8 11766.3 -22.78

Equity 17526 17526 0 17526 17526 0 17526 17526 0

PBIDTM(%) -10.81 2.46 -539.26 -10.81 2.68 -503.91 3.43 5.1 -32.79

The revenu e d eclined to Rs. 128135.30 millions for the quarter ended June 2012 as compar ed to Rs. 133716.10 millions du ring th

corresponding quarter last year.The Net Loss for th e quar ter end ed June 2012 is Rs. -15205.50 millions as compared to N et Profit of R

1727.10 millions of corresponding quarter ended June 2011Operating profit Margin for the quarter ended June 2012 slipped to -13846.70

as compar ed to 3577.40% of correspond ing qu arter end ed June 2011

IRB Infra.&Develop er

The total revenue for the June 2012 quar ter zoom ed 248.30% to Rs. 6222.05 millions a s comp ared to Rs. 1786.40 millions du ring t he yea

ago per iod.The company almost dou bled its revenu e to Rs. 373.27 millions from Rs. 178.17 millions in the quarter en ded June 2012.OP

the compan y w itnessed a m arginal grow th to 929.67 millions from 431.36 millions in the same qu arter last year.

MRPL

7/31/2019 Results Tracker 30.07.2012,

8/13





make more, for sur



201206 201106 % Var 201206 201106 % Var 201203 201103 % Var

Sales 8351 5538.38 50.78 8351 5538.38 50.78 27677.01 19643.55 40.9

Other Income 39.34 64.41 -38.92 39.34 64.41 -38.92 268.93 131.54 104.45

PBIDT 5921.85 3716.44 59.34 5921.85 3716.44 59.34 20651.43 13784.47 49.82

Interest 3474.81 2159.71 60.89 3474.81 2159.71 60.89 11203.24 6602.1 69.69

PBDT 2447.04 1556.73 57.19 2447.04 1556.73 57.19 9448.19 7182.37 31.55

Depreciation 52.33 44.02 18.88 52.33 44.02 18.88 195.63 157.88 23.91

PBT 2394.71 1512.72 58.3 2394.71 1512.72 58.3 9252.56 7024.48 31.72

TAX 784.3 490.7 59.83 784.3 490.7 59.83 3051.39 2393.39 27.49

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 1610.41 1022.02 57.57 1610.41 1022.02 57.57 6201.17 4631.09 33.9

Equity 1026.88 1025.09 0.17 1026.88 1025.09 0.17 1026.88 1024.53 0.23PBIDTM(%) 70.91 67.1 5.68 70.91 67.1 5.68 74.62 70.17 6.33


201206 201106 % Var 201206 201106 % Var 201203 201103 % Var

Sales 2187.05 1784.46 22.56 2187.05 1784.46 22.56 8217.93 6778.86 21.23

Other Income 133.61 159.07 -16.01 133.61 159.07 -16.01 902.52 514.29 75.49

PBIDT 236.37 198.87 18.86 236.37 198.87 18.86 773.96 846.28 -8.55

Interest 21.15 17.17 23.18 21.15 17.17 23.18 77.08 78.43 -1.72

PBDT 215.22 181.7 18.45 215.22 181.7 18.45 605.32 739.46 -18.14

Depreciation 40.08 35.44 13.09 40.08 35.44 13.09 159.48 136.27 17.03

PBT 175.14 146.26 19.75 175.14 146.26 19.75 445.84 603.19 -26.09

TAX 47.5 43.9 8.2 47.5 43.9 8.2 -26.84 172.82 -115.53

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 127.64 102.36 24.7 127.64 102.36 24.7 472.67 430.37 9.83

Equity 272.5 200.57 35.86 272.5 200.57 35.86 272.5 200.57 35.86

PBIDTM(%) 10.81 11.14-3.02

10.81 11.14-3.02

9.42 12.48-24.56

A fair growth of 22.56% in the revenue at Rs. 2187.05 millions was reported in the June 2012 quarter as compared to Rs. 1784.46 millio

during year-ago p eriod.Net profit stood at Rs. 127.64 millions compared to Rs. 102.36 millions in the corresponding previo

quarter,high by 24.70%.The compan y r eported a good operating profit of 236.37 millions compared to 198.87 millions of correspond in

previous quarter.

Mah & Mah Finl. Serv

The turnover for the June 2012 quarter moved up 50.78% to Rs. 8351.00 millions as compared to Rs. 5538.38 millions during the year-ag

period.Profit for th e qu arter ended June 2012 rises by 57.57% to Rs. 1610.41 millions from Rs. 1022.02 millions.OP of th e comp an

witnessed a marginal growth to 5921.85 millions from 3716.44 millions in the same quarter last year.

Trent

7/31/2019 Results Tracker 30.07.2012,

9/13

7/31/2019 Results Tracker 30.07.2012,

10/13





make more, for sur



201206 201106 % Var 201206 201106 % Var 201206 201106 % Var

Sales 6755.2 9988.6 -32.37 6755.2 9988.6 -32.37 6755.2 9988.6 -32.37

Other Income 0 0 0 0 0 0 0 0 0

PBIDT 470.2 782.2 -39.89 470.2 782.2 -39.89 470.2 782.2 -39.89

Interest 129.8 159.6 -18.67 129.8 159.6 -18.67 129.8 159.6 -18.67

PBDT 340.4 622.6 -45.33 340.4 622.6 -45.33 340.4 622.6 -45.33

Depreciation 0 228.1 0 0 228.1 0 0 228.1 0

PBT 340.4 394.5 -13.71 340.4 394.5 -13.71 340.4 394.5 -13.71

TAX 110.4 131.9 -16.3 110.4 131.9 -16.3 110.4 131.9 -16.3

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 230 262.6 -12.41 230 262.6 -12.41 230 262.6 -12.41

Equity 478.2 478.2 0 478.2 478.2 0 478.2 478.2 0PBIDTM(%) 6.96 7.83 -11.11 6.96 7.83 -11.11 6.96 7.83 -11.11


201206 201106 % Var 201206 201106 % Var 201203 201103 % Var

Sales 13318.1 12115 9.93 13318.1 12115 9.93 48668.5 42959.5 13.29

Other Income 1207.8 1614.5 -25.19 1207.8 1614.5 -25.19 7483.6 5716.9 30.9

PBIDT 6173 6544.1 -5.67 6173 6544.1 -5.67 24854.6 21931.7 13.33

Interest 543.7 490.6 10.82 543.7 490.6 10.82 1495.4 1127.7 32.61

PBDT 5383 5807.3 -7.31 5383 5807.3 -7.31 24140.7 20974.2 15.1

Depreciation 1302.8 954.1 36.55 1302.8 954.1 36.55 4301.8 4128.7 4.19

PBT 4080.2 4853.2 -15.93 4080.2 4853.2 -15.93 19838.9 16845.5 17.77

TAX 1195.5 1424.9 -16.1 1195.5 1424.9 -16.1 5725.6 3862.2 48.25

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 2884.7 3428.3 -15.86 2884.7 3428.3 -15.86 14113.3 12983.3 8.7

Equity 16777.1 16777.1 0 16777.1 16777.1 0 16777.1 16777.1 0

PBIDTM(%) 46.35 54.02 -14.19 46.35 54.02 -14.19 51.07 51.05 0.03

The sales slipped to Rs. 6755.20 m illions, d own -32.37% for th e June 2012 quarter as aga inst Rs. 9988.60 m illions d uring the year-ag

period.Net profit declined -12.41% to Rs. 230.00 millions from Rs. 262.60 millions.Operating profit for the quarter ended June 201

decreased to 470.20 millions as compared to 782.20 millions of corresponding quarter ended June 2011.

Neyveli Lignite

The company witnessed a 9.93% growth in the revenue at Rs. 13318.10 millions for the quarter ended June 2012 as compared to R

12115.00 millions during the year-ago period.The Company's Net profit for the June 2012 quarter have declined marginally to Rs. 2884.7

millions as against Rs. 3428.30 millions reported during the corresponding quarter ended.Operating profit for the quarter ended Jun

2012 decreased to 6173.00 millions as compared to 6544.10 millions of corresponding quarter ended June 2011.

ALSTOM T&D Ind ia

7/31/2019 Results Tracker 30.07.2012,

11/13





make more, for sur



201206 201106 % Var 201206 201106 % Var 201112 201012 % Var

Sales 19934 17680.6 12.75 40492.7 35824.9 13.03 75144.6 62736.4 19.78

Other Income 44.7 29.7 50.51 96.4 112.8 -14.54 272.5 237.6 14.69

PBIDT 4438.2 3466.7 28.02 9017.9 7378.4 22.22 15463.7 12739.3 21.39

Interest 220.4 5.8 3700 243.1 6.5 3640 51.1 10.7 377.57

PBDT 4217.8 3460.9 21.87 8774.8 7371.9 19.03 15412.6 12728.6 21.09

Depreciation 673.3 366.7 83.61 1201 693.8 73.1 1533.3 1277.5 20.02

PBT 3544.5 3094.2 14.55 7573.8 6678.1 13.41 13879.3 11451.1 21.2

TAX 1084.8 955.9 13.48 2356.8 1982.7 18.87 4263.8 3264.5 30.61

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 2459.7 2138.3 15.03 5217 4695.4 11.11 9615.5 8186.6 17.45

Equity 964.2 964.2 0 964.2 964.2 0 964.2 964.2 0PBIDTM(%) 22.26 19.61 13.55 22.27 20.6 8.13 20.58 20.31 1.34


201206 201106 % Var 201206 201106 % Var 201109 201009 % Var

Sales 4540.2 4182.8 8.54 13867.1 13351.4 3.86 17174.7 22622.2 -24.08

Other Income 0.6 19 -96.84 79 64.5 22.48 98.3 226.1 -56.52

PBIDT 711.9 214.5 231.89 1062.1 1215.7 -12.63 1753.9 2408.9 -27.19

Interest 364.5 285.5 27.67 891.9 691.6 28.96 946.6 849.6 11.42

PBDT 347.4 -71 -589.3 -619.4 565.6 -209.51 848.8 2010.1 -57.77

Depreciation 202 201.9 0.05 596.8 596.3 0.08 766.3 837 -8.45

PBT 145.4 -272.9 -153.28 -1216.2 -30.7 3861.56 82.5 1173.1 -92.97

TAX 61.5 -60.6 -201.49 -279.6 -69.9 300 -48.1 264.7 -118.17

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 83.9 -212.3 -139.52 -936.6 39.2 -2489.29 130.6 908.4 -85.62

Equity 257.9 257.9 0 257.9 257.9 0 257.9 257.9 0

PBIDTM(%) 15.68 5.13205.76

7.66 9.11-15.88

10.21 10.65-4.1

The Revenu e for the qua rter end ed June 2012 of Rs. 19934.00 millions grew by 12.75 % from Rs. 17680.60 millions.Modest increase

15.03% in the N et Profit was reported from. 2138.30 millions to Rs. 2459.70 millions.Oper ating p rofit sur ged t o 4438.20 millions from th

corresponding previous quar ter of 3466.70 millions.

Triveni Engg. & Ind s

The company w itnessed a 8.54% grow th in the revenu e at Rs. 4540.20 millions for the quarter end ed June 2012 as comp ared to Rs. 4182.

millions during the year-ago period.The Total Profit for the quarter ended June 2012 of Rs. 83.90 millions grew from Rs.-212.3

millionsOperating Profit saw a h and some gr owth to 711.90 millions from 214.50 millions in th e qua rter end ed June 2012.

Nestle

7/31/2019 Results Tracker 30.07.2012,

12/13





make more, for sur



201206 201106 % Var 201206 201106 % Var 201203 201103 % Var

Sales 8661.1 5473.3 58.24 8661.1 5473.3 58.24 27274.7 22625.5 20.55

Other Income 40.9 138 -70.36 40.9 138 -70.36 236.7 159.7 48.22

PBIDT 736.7 439.9 67.47 736.7 439.9 67.47 2232.3 2816.1 -20.73

Interest 279.9 218.5 28.1 279.9 218.5 28.1 951 474.1 100.59

PBDT 456.8 221.4 106.32 456.8 221.4 106.32 1281.3 2342 -45.29

Depreciation 206.1 146.3 40.87 206.1 146.3 40.87 713.6 560.1 27.41

PBT 250.7 75.1 233.82 250.7 75.1 233.82 567.7 1781.9 -68.14

TAX 67.4 22.8 195.61 67.4 22.8 195.61 129.3 376.6 -65.67

Deferred Tax 67.4 2 3270 67.4 2 3270 75 58.5 28.21

PAT 183.3 52.3 250.48 183.3 52.3 250.48 438.4 1405.3 -68.8

Equity 786.6 785.9 0.09 786.6 785.9 0.09 786.5 712.8 10.34PBIDTM(%) 8.51 8.04 5.83 8.51 8.04 5.83 8.18 12.45 -34.24


201206 201106 % Var 201206 201106 % Var 201203 201103 % Var

Sales 1456.8 1478.1 -1.44 1456.8 1478.1 -1.44 12378.3 11011.1 12.42

Other Income 126.1 88.9 41.84 126.1 88.9 41.84 427.1 336.7 26.85

PBIDT 354.8 537.2 -33.95 354.8 537.2 -33.95 3471.4 3429.2 1.23

Interest 85.6 93.3 -8.25 85.6 93.3 -8.25 472.5 338.1 39.75

PBDT 269.2 443.9 -39.36 269.2 443.9 -39.36 2860.7 3091.1 -7.45

Depreciation 76.1 70.6 7.79 76.1 70.6 7.79 294 275.4 6.75

PBT 193.1 373.3 -48.27 193.1 373.3 -48.27 2566.7 2815.7 -8.84

TAX 0 0 0 0 0 0 363.9 493.4 -26.25

Deferred Tax 0 0 0 0 0 0 11.9 60 -80.17

PAT 193.1 373.3 -48.27 193.1 373.3 -48.27 2202.8 2322.3 -5.15

Equity 547.3 547.3 0 547.3 547.3 0 547.3 547.3 0

PBIDTM(%) 24.35 36.34 -32.99 24.35 36.34 -32.99 28.04 31.14 -9.95

The turnover for the June 2012 quarter moved up 58.24% to Rs. 8661.10 millions as compared to Rs. 5473.30 millions during the year-ag

period.The Total revenue for the quarter ended June 2012 of Rs. 183.30 millions grew by 250.48% from Rs. 52.30 millions.Operatin

Profit saw a handsome growth to 736.70 millions from 439.90 millions in the quarter ended June 2012.

Mcleod Russel

Revenue showed a m arginal decline at Rs. 1456.80 millions. For the q uarter ended June 2012, as compared to corresponding quarter

last year.A big d ecline of -48.27% was reported for the quarter ended June 2012 to Rs. 193.10 millions from Rs. 373.30 millions

corresponding previous qu arter.The Operating Profit of the compan y w itnessed a decrease to 354.80 millions from 537.20 millions.

Sterlite Techn ologie

7/31/2019 Results Tracker 30.07.2012,

13/13


Mansukh Securities and Finance LtdOffice: 306, Pratap Bhavan, 5, Bahadur Shah Zafar Marg, New Delhi-110002



make more, for sur

Data Source : ACE Equit y

his report is for the personal information of the authorized recipient and does not construe to be any investment, legal or taxation advice to yo

ansu kh Securities and Finance Ltd (hereinafter referred as MSFL) is not soliciting an y action based on it. This report is not for pu blic distribu tion an

has been furnished to you solely for your information and should not be reprod uced or redistributed to an y person in any form.

he repor t is based u pon information th at we consid er reliable, but w e do n ot represent th at it is accurat e or complete. MSFL or any of its affiliates

mployees shall not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the informatio

ontained in this report. MSFL or any of its affiliates or employees d o not pr ovide, at any time, any express or imp lied warran ty of any kind , regardi

ny matt er pertaining to this report, includ ing withou t limitation the imp lied warran ties of merchanta bility, fitness for a particular pu rpose, and n o

infringement. The recipients of this report shou ld rely on their own inv estigations.

SFL and/ or its affiliates and/ or employees may have interests/ positions, financial or otherwise in the securities mentioned in this report. Th

information is subject to change with out an y prior notice. MSFL reserves the right to mak e mod ifications and alterations to this statemen t as may

required from time to time. Neverth eless, MSFL is comm itted to provid ing indep enden t and tran sparen t recomm end ations to its clients, and wou ld

hap py to p rovide information in response to sp ecific client qu eries.

NAME DESIGNATION E-M AIL

Varun G upta Head - Research varun gup ta@mon eysuk h.com

Pashupati Nath Jha Research Analyst pashup atinathjha@moneysuk h.com

Vikram Singh Research Analyst vikram _research@mon eysuk h.com


Documents

Results Tracker 30.07.2012,