SHIVA CEMENT LIMITED

Regd.Office : P-25, Civil Township, Rourkela-769004

Email : corporate@shivacement.com, Website : www.shivacement.com
Tel : 0661-2400828, 2400168 Fax : 0661-2400172
CIN : L26942OR1985PLC001557

UNAUDITED FINANCIAL RESULTS

For Quarter Ended on 30th September, 2016
(Rs. in Lakh)

Particulars
PART-I

Gross Sales
1)

2)

3)
4)
5)
6)
7)
8)
9)
10)

a) Net Sales/Income from operations

b) Other Operating Income
Total Income from operation (Net)
Expenses
a) Cost of Materials
b) Changes in Inventories of finished goods,
work in progress and Stock in Trade
c) Employee Benefits Expenses
d) Depreciation and Amortz. Expenses
e) Power and Fuel
f) Other expenses
Total Expenses
Profit from Operation before Other Income, Finance
cost,Depreciation & Amortz & exceptional items
Profit from Operation before Other Income,
finance cost & exceptional items (1-2)
Other Income
Profit from ordinary activities before
finance cost & exceptional items (3+4)
Finance cost
Profit from ordinary activities after
finance cost but before exceptional items (5-6)
Exceptional items
Profit from ordinary activities before tax (7-8)

3045.88

4240.11

209.34
64.91
155.12
88.57
81.80
826.73

176.67
90.34
139.72
129.82
108.44
852.07

-1220.49
80.96
127.38
128.26
145.55
1265.27

386.01
155.25
294.84
218.39
190.24
1678.80

-1221.62
167.50
245.89
253.22
278.31
2769.18

134.43
330.16
539.64
534.30
603.10
6381.74

(42.37)

102.74

260.44

60.37

494.41

924.37

(197.49)
4.35

(36.98)
11.66

133.06
6.70

(234.47)
16.01

248.52
20.80

384.73
42.21

(193.14)
125.38

(25.32)
113.25

139.76
126.46

(218.46)
238.63

269.32
213.20

426.94
363.13

(318.52)
50.38
(368.90)

(138.57)
0.00
(138.57)

13.30
0.00
13.30

(457.09)
50.38
(507.47)

56.12
0.00
56.12

63.81
0.00
63.81

Current Tax

0.00

0.00

2.67

0.00

11.23

0.00

MAT Credit Entitlement

0.00

0.00

(2.67)

0.00

(11.23)

0.00
62.79

Tax expense

Extra-ordinary item (Net of tax expense)

13)

Net profit for the period (11-12)

14)

Paid-up Capital
Equity (F.V. Rs.2/-)
Preference

15)

Reserves excluding Revaluation Reserve

16)

Earning per share (EPS)(Basic & diluted)

2)

31/03/16
(Audited)
7837.20
6766.47
0.00
6766.47

434.07

12)

B)
1)

30/09/15
(Unaudited)
3498.69
3017.70
0.00
3017.70

2003.61

Deferred Tax

3)

30/09/15
30/09/16
(Unaudited) (Unaudited)
1604.71
1676.08
1398.33
1444.33
0.00
0.00
1398.33
1444.33

207.08

Net Profit from ordinary activities after tax (9-10)

2)

30/09/16
30/06/16
(Unaudited) (Unaudited)
723.17
952.91
629.24
815.09
0
0.00
629.24
815.09

Cumulative(6 months) Yr. Ended

226.99

11)

A)
1)

Quarter Ended

STATEMENT OF ASSETS AND LIABILITIES

EQUITY AND LIABILITIES
Shareholders funds :
a) Capital
b) Reserves and Surplus
c) Money received against share warrants
Non-current liabilities
a) Long Term borrowings
b) Deferred Tax liabilities (net)
c) Other long term liabilities
d) Long term provision
Current Liabilities
a) Short term borrowings
b) Trade payables
c) Other current liabilities
d) Short term provision
TOTAL- EQUITY & LIABILITIES
ASSETS
Non-Current Assets
a) Fixed Assets (net)
b) Non Current Investments
c) Long Term Loans & Advances
d) Other Non-Current Assets
Current Assets
a) Inventories
b) Trade Receivables
c) Cash & Cash Equivalents
d) Short Term Loans & Advances
TOTAL ASSETS

(93.53)

0.00

(93.53)

0.00

(275.37)

(138.57)

13.30

(413.94)

56.12

1.02

0.00

0.00

0.00

0.00

0.00

0.00

(275.37)

(138.57)

13.30

(413.94)

56.12

1.02

3740.00

3740.00

3740.00

3740.00

3740.00

3740.00

14.22

14.44

14.44

14.22

14.44

14.44

5578.11

5854.26

6047.93

5578.11

6047.93

5992.83

-Ve

-Ve

0.03

-Ve

0.06

0.00

6 months
Ended
30-09-2016

Year
Ended
31-03-2016

3968.72
5578.11
496.00
9546.83

3968.94
5992.83
150.00
10111.77

3120.91
699.50
885.15
108.63
4814.19

2103.12
793.03
669.55
108.63
3674.33

2261.85
496.76
1408.78
50.66
4218.05
18579.07

2200.00
339.45
1935.68
63.56
4538.69
18324.79

14873.98
0.07
460.49
30.66
15365.20

12482.23
0.07
645.78
39.62
13167.70

1165.95
669.81
117.19
1756.92
3709.87
19075.07

1649.15
1538.18
97.55
1872.21
5157.09
18324.79

Notes :
1) Above results were reviewed by the Audit Committee and approved by the Board of Directors at their meeting held on 12/11/2016.
2) Kiln & Cement Mill was closed for 51 days & 26 days respectively during the quarter.
3) Previous year/period figures have been re-arranged/re-grouped in confirmity with current quarter.

Rourkela
Dt.: 12/11/2016

By order of the Board

Sd/(Akash Gupta)
(DIN-01326005)
Executive Director