Results Tracker

Tuesday, 25 Oct 2011

make more, for sure.

Q2FY12

Results to be Declared on 25th Oct 2011

COMPANIES NAME
Agro Tech Foods
Alkyl Amines

Blue Chip Tex

CHOLAFIN

Gravity India
Gruh Finance

Maral Overseas
Mayur Floorings

Rajkamal Syn
Sesa Goa

Alstom Projects

Cityman

Indian Info

Mirc Elect

Sita Enter

Apcotex Inds

Dr Reddys Lab

Jay Shree Tea

Mirza Intl

SMIFS Capital

Apte Amalg
BA PACK

Empire Inds
Engineers India

Kalyani Invest
Kalyani Steel

Munjal Showa
Nicco Parks

Sugal & Damani Shr

Suraj Products

Banaras Beads

English Indian

KEC Intl

NTPC

TIL

BASF India

ETP Corporation

Kotak Mah Bank

Oracle Fin

Tivoli Constr

Bervin Invest
BHILWRA TEC
Blue Chip India

Forbes & Co
Futuristic Offs
Ganesh Benz

Leena Consl
LIBORD FIN
Libord Sec

Punit Comm
Rain Commodities
Rajasthan Tube

Wellness Noni

Results Announced on 24th Oct 2011 (Rs Million)

ITC
Quarter ended

Year to Date

201109

201009

Sales
Other Income
PBIDT
Interest
PBDT
Depreciation
PBT
TAX
Deferred Tax
PAT

60852.2
1808
23997.9
141.8
23856.1
1701.3
22154.8
7011.7
0
15143.1

51756.4
1244.9
20046.5
106.3
19940.2
1639.9
18300.3
5832.9
0
12467.4

Equity
PBIDTM(%)

7773
39.44

7677.4
38.73

% Var
17.57

Year ended

201109

201009

45.23
19.71
33.4
19.64
3.74
21.06
20.21
0
21.46

119454
3246.4
45197.2
306.3
44890.9
3365.8
41525.1
13054.8
0
28470.3

100358.9
2229.7
37468.3
230.4
37237.9
3236.7
34001.2
10830.7
0
23170.5

1.25
1.82

7773
37.84

7677.4
37.33

% Var
19.03

201103

201003

45.6
20.63
32.94
20.55
3.99
22.13
20.54
0
22.87

214682.5
5181.7
79722.8
481.3
79241.5
6559.9
72681.6
22805.5
0
49876.1

183923.7
3755.6
66887.7
647.5
66240.2
6087.1
60153.1
19543.1
0
40610

1.25
1.35

7738.1
37.14

3818.2
36.37

% Var
16.72
37.97
19.19
-25.67
19.63
7.77
20.83
16.69
0
22.82
102.66
2.11

The revenue zoomed 17.57% to Rs. 60852.20 millions for the quarter ended September 2011 as compared to Rs. 51756.40 millions during
the corresponding quarter last year.A slim rise of 21.46% was recorded in the Net profit for the quarter ended September 2011 to Rs.
15143.10 millions From Rs. 12467.40 millions.OP of the company witnessed a marginal growth to 23997.90 millions from 20046.50
millions in the same quarter last year.

Please refer to important disclosures at the end of this report

For Private circulation Only

Mansukh Securities and Finance Ltd

Office: 306, Pratap Bhavan, 5, Bahadur Shah Zafar Marg, New Delhi-110002
Phone: 011-30123450/1/3/5 Fax: 011-30117710 Email: research@moneysukh.com
Website: www.moneysukh.com

For Our Clients Only

SEBI Regn No. BSE: INB010985834 /

NSE: INB230781431
PMS Regn No. INP000002387

Results Tracker

Q2FY12
make more, for sure.

Suzlon Energy
Quarter ended

Year to Date

Year ended

Sales

201109
19435.7

201009
10695.1

% Var
81.73

201109
31004.8

201009
15740.1

% Var
96.98

201103
43663.9

201003
35089.3

% Var
24.44

Other Income
PBIDT
Interest
PBDT
Depreciation
PBT
TAX
Deferred Tax
PAT

858.4
2341
2078.1
262.9
456.8
-193.9
0
0
-193.9

1065.1
772.3
1290.4
-518.1
372.4
-890.5
0
0
-890.5

-19.41
203.12
61.04
-150.74
22.66
-78.23
0
0
-78.23

1657.5
5355.4
3650.4
1705
798.2
906.8
0
0
906.8

1732.3
-991.2
2888.1
-4252.1
714.7
-4966.8
0
0
-4966.8

-4.32
-640.29
26.39
-140.1
11.68
-118.26
0
0
-118.26

3316.7
5117.2
5780.4
-1036
1568.9
-2604.9
-748.3
0
-1856.6

2532.5
-198.1
6535.9
-11124.2
1262.7
-12386.9
1754
0
-14140.9

30.97
-2683.14
-11.56
-90.69
24.25
-78.97
-142.66
0
-86.87

Equity
PBIDTM(%)

3554.7
12.04

3490.7
7.22

1.83
66.8

3554.7
17.27

3490.7
-6.3

1.83
-374.29

3554.7
11.72

3113.5
-0.56

14.17
-2175.72

An increase of about 81.73% to Rs. 19435.70 millions in the topline was observed for the quarter ended September 2011. The topline stood
at Rs. 10695.10 millions during the similar quarter previous year.The Net Loss for the quarter ended September 2011 is Rs. -193.90
millions as compared to Net Loss of Rs. -890.50 millions of corresponding quarter ended September 2010OP of the company witnessed a
marginal growth to 2341.00 millions from 772.30 millions in the same quarter last year.

Sterlite Inds. (I)

Quarter ended

Year to Date

201109

201009

Sales
Other Income
PBIDT
Interest
PBDT
Depreciation
PBT
TAX
Deferred Tax
PAT

48017.5
3935.2
7024.7
2882.5
4142.2
375.1
3767.1
1195.4
0
2571.7

29057
4473.4
5887.2
40.3
5846.9
382.2
5464.7
1456
0
4008.7

Equity
PBIDTM(%)

3361.2
14.63

3361.2
20.26

% Var
65.25

Year ended

201109

201009

-12.03
19.32
7052.61
-29.16
-1.86
-31.06
-17.9
0
-35.85

89743.8
8129
13435
4023.5
9411.5
753.5
8658
2657.7
0
6000.3

60951.5
9965.3
12663.6
679.6
11984
762.9
11221.1
3018.1
0
8203

0
-27.79

3361.2
14.97

3361.2
20.78

% Var
47.24

201103

201003

-18.43
6.09
492.04
-21.47
-1.23
-22.84
-11.94
0
-26.85

153102.9
16887.2
23008.4
2739.1
20269.3
1526.5
18742.8
4545.7
0
14197.1

131245
13866.3
16284.1
2564.4
10984.4
1506.4
9478
1163
0
8315

0
-27.95

3361.2
15.03

1680.8
12.41

% Var
16.65
21.79
41.29
6.81
84.53
1.33
97.75
290.86
0
70.74
99.98
21.12

The turnover zoomed to Rs. 48017.50 millions, up 65.25% for the September 2011 quarter as against Rs. 29057.00 millions during the yearago period.Profit after Tax for the quarter ended September 2011 saw a decline of -35.85% from Rs. 4008.70 millions to Rs. 2571.70
millions.Operating Profit saw a handsome growth to 7024.70 millions from 5887.20 millions in the quarter ended September 2011.

Please refer to important disclosures at the end of this report

For Private circulation Only

Mansukh Securities and Finance Ltd

Office: 306, Pratap Bhavan, 5, Bahadur Shah Zafar Marg, New Delhi-110002
Phone: 011-30123450/1/3/5 Fax: 011-30117710 Email: research@moneysukh.com
Website: www.moneysukh.com

For Our Clients Only

SEBI Regn No. BSE: INB010985834 /

NSE: INB230781431
PMS Regn No. INP000002387

Results Tracker

Q2FY12
make more, for sure.

Piramal Glass
Quarter ended

Year to Date

201109

201009

Sales

1974.6

Other Income
PBIDT
Interest
PBDT
Depreciation
PBT
TAX
Deferred Tax
PAT

0
613.2
105.4
507.8
193.1
314.7
92.4
0
222.3

Equity
PBIDTM(%)

804.3
31.05

Year ended

201109

201009

1962.2

% Var
0.63

201103

201003

3653

% Var
8.08

7718.8

6812.7

% Var
13.3

3948

16.8
532.8
102.2
430.6
182.9
247.7
67.7
0
180

0
15.09
3.13
17.93
5.58
27.05
36.48
0
23.5

43.8
1185.8
215.7
970.1
373.9
596.2
181.6
0
414.6

16.8
932
201.8
730.2
360.5
369.7
98.8
0
270.9

160.71
27.23
6.89
32.85
3.72
61.27
83.81
0
53.05

47.1
2109.2
448.3
1660.9
740.1
920.8
234.8
0
686

0
1544.5
610.3
934.2
723.8
210.4
52.7
0
157.7

0
36.56
-26.54
77.79
2.25
337.64
345.54
0
335

804.3
27.15

0
14.37

804.3
30.04

804.3
25.51

0
17.72

804.3
27.33

804.3
22.67

0
20.53

A minor change in the total revenue was seen in the September 2011 quarter. The total revenue for the quarter stood at Rs. 1974.60
millions against Rs. 1962.20 millions during year ago period.Profit saw a slight increase of 23.50%to Rs. 222.30 millions from Rs. 180.00
millions.Operating profit surged to 613.20 millions from the corresponding previous quarter of 532.80 millions.

Pratibha Industries
Quarter ended

Year to Date

201109

201009

Sales
Other Income
PBIDT
Interest
PBDT
Depreciation
PBT
TAX
Deferred Tax
PAT

2909.74
10.01
429.66
167.07
262.59
45.2
217.39
53.93
0
163.46

2457.16
0
370.96
144.06
226.9
35.9
191
54.91
0
136.09

Equity
PBIDTM(%)

0
14.77

166.85
15.1

% Var
18.42

Year ended

201109

201009

0
15.82
15.97
15.73
25.91
13.82
-1.78
0
20.11

5932.85
10.01
903.75
349.49
554.26
87.6
466.66
116.83
0
349.83

5522.01
0.98
773.26
294.24
479.02
69.6
409.42
110.86
0
298.56

0
-2.19

198.85
15.23

166.85
14

% Var
7.44

201103

201003

921.43
16.88
18.78
15.71
25.86
13.98
5.39
0
17.17

11751.35
12.44
1719.26
617.72
1101.54
143.39
958.15
243.81
0
714.33

9349.06
0
1366.17
493.1
873.07
108.59
764.47
199.34
0
565.13

19.18
8.78

198.85
14.63

166.85
14.61

% Var
25.7
0
25.85
25.27
26.17
32.05
25.34
22.31
0
26.4
19.18
0.12

The Revenue for the quarter ended September 2011 of Rs. 2909.74 millions grew by 18.42 % from Rs. 2457.16 millions.Modest increase of
20.11% in the Net Profit was reported from. 136.09 millions to Rs. 163.46 millions.OP of the company witnessed a marginal growth to
429.66 millions from 370.96 millions in the same quarter last year.

Please refer to important disclosures at the end of this report

For Private circulation Only

Mansukh Securities and Finance Ltd

Office: 306, Pratap Bhavan, 5, Bahadur Shah Zafar Marg, New Delhi-110002
Phone: 011-30123450/1/3/5 Fax: 011-30117710 Email: research@moneysukh.com
Website: www.moneysukh.com

For Our Clients Only

SEBI Regn No. BSE: INB010985834 /

NSE: INB230781431
PMS Regn No. INP000002387

Results Tracker

Q2FY12
make more, for sure.

Kalpataru PowerTrans
Quarter ended

Year to Date

201109

201009

Sales
Other Income
PBIDT
Interest
PBDT
Depreciation
PBT
TAX
Deferred Tax
PAT

5833.4
137.5
845.1
242
603.1
120.6
482.5
140
0
342.5

6428.6
138.2
869.8
186.4
683.4
113.3
570.1
156.4
0
413.7

Equity
PBIDTM(%)

306.9
14.49

306.9
13.53

% Var
-9.26

Year ended

201109

201009

-0.51
-2.84
29.83
-11.75
6.44
-15.37
-10.49
0
-17.21

11679.2
281.9
1656.7
462.7
1194
238
956
277.5
0
678.5

11888.6
221.9
1673.4
376.2
1297.2
224.1
1073.1
290.8
0
782.3

0
7.07

306.9
14.19

306.9
14.08

% Var
-1.76

201103

201003

27.04
-1
22.99
-7.96
6.2
-10.91
-4.57
0
-13.27

28786.9
464.4
3826.9
801.5
3025.4
459.3
2566.1
660.2
0
1905.9

26329.4
332.9
3380.9
722.5
2658.4
382.4
2276
571.4
0
1704.6

0
0.78

306.9
13.29

265
12.84

% Var
9.33
39.5
13.19
10.93
13.81
20.11
12.75
15.54
0
11.81
15.81
3.53

The sales is pegged at Rs. 5833.40 millions for the September 2011 quarter. The mentioned figure indicates decline with the sales recorded
at Rs. 6428.60 millions during the year-ago period.The Company's Net profit for the September 2011 quarter have declined marginally to
Rs. 342.50 millions as against Rs. 413.70 millions reported during the corresponding quarter ended.The company reported a degrowth in
operating Profit to 845.10 millions from 869.80 millions.

Union Bank Of India

Quarter ended
201109

Year to Date
201009

% Var

51104.4

39522.4

29.3

Other Income

5009.3

5096.4

-1.71

Interest Expended

34492.2

24164

42.74

Operating Expenses

9570.9

9570.9

4.62

6228

5988.9

Tax

2297.4

2283.5

PAT

3525.2

3033.9

Equity

6353.3

5051.2

OPM

23.58

28.61

Interest Earned

Operating Profit
Prov.& Contigencies

201109

Year ended
201009

% Var

201103

201003

% Var

76379.1

31.27

164526.2

133026.8

23.68

9848.9

9446.3

4.26

20387.8

19747.4

3.24

67747.3

47540.4

42.5

102364.2

91102.7

12.36

18654.6

16541.8

12.77

39499.9

25078.4

57.51

3.99

10511.8

7961.6

32.03

13495.9

8263.9

63.31

0.61
16.19

5027.4

4733.5

8734.5

7580

8169.4

9048.1

6.21
-9.71

20819.5

20749.2

15.23
0.34

25.78
-17.57

6353.3

5051.2

6353.3

5051.2

23.65

28.47

26.17

27.51

100261.6

25.78
-16.93

25.78
-4.88

A decent increase of about 29.30% in the sales to Rs. 51104.40 millions was observed for the quarter ended September 2011. The sales
figure stood at Rs. 39522.40 millions during the year-ago period.A humble growth in net profit of 16.19% reported in the quarter ended
September 2011 to Rs. 3525.20 millions from Rs. 3033.90 millions.

Please refer to important disclosures at the end of this report

For Private circulation Only

Mansukh Securities and Finance Ltd

Office: 306, Pratap Bhavan, 5, Bahadur Shah Zafar Marg, New Delhi-110002
Phone: 011-30123450/1/3/5 Fax: 011-30117710 Email: research@moneysukh.com
Website: www.moneysukh.com

For Our Clients Only

SEBI Regn No. BSE: INB010985834 /

NSE: INB230781431
PMS Regn No. INP000002387

Results Tracker

Q2FY12
make more, for sure.

Data Source : ACE Equity

NAME

DESIGNATION

E-MAIL

Varun Gupta

Head - Research

varungupta@moneysukh.com

Pashupati Nath Jha

Research Analyst

pashupatinathjha@moneysukh.com

Vikram Singh

Research Analyst

vikram_research@moneysukh.com

This report is for the personal information of the authorized recipient and does not construe to be any investment, legal or taxation advice to you.
Mansukh Securities and Finance Ltd (hereinafter referred as MSFL) is not soliciting any action based on it. This report is not for public distribution and
has been furnished to you solely for your information and should not be reproduced or redistributed to any person in any form.
The report is based upon information that we consider reliable, but we do not represent that it is accurate or complete. MSFL or any of its affiliates or
employees shall not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the information
contained in this report. MSFL or any of its affiliates or employees do not provide, at any time, any express or implied warranty of any kind, regarding
any matter pertaining to this report, including without limitation the implied warranties of merchantability, fitness for a particular purpose, and noninfringement. The recipients of this report should rely on their own investigations.
MSFL and/or its affiliates and/or employees may have interests/positions, financial or otherwise in the securities mentioned in this report. This
information is subject to change without any prior notice. MSFL reserves the right to make modifications and alterations to this statement as may be
required from time to time. Nevertheless, MSFL is committed to providing independent and transparent recommendations to its clients, and would be
happy to provide information in response to specific client queries.

Please refer to important disclosures at the end of this report

For Private circulation Only

Mansukh Securities and Finance Ltd

Office: 306, Pratap Bhavan, 5, Bahadur Shah Zafar Marg, New Delhi-110002
Phone: 011-30123450/1/3/5 Fax: 011-30117710 Email: research@moneysukh.com
Website: www.moneysukh.com

For Our Clients Only

SEBI Regn No. BSE: INB010985834 /

NSE: INB230781431
PMS Regn No. INP000002387