You are on page 1of 6

Results Tracker

Thursday, 03 Nov 2011


make more, for sure.

Q2FY12

Results to be Declared on 3rd Nov 2011


COMPANIES NAME
ADCINDIA

Gujarat Gas

LKP FIN

Rupa & Co

Thirumalai Chem

AK Capital

Hatsun Agro

Manappuram Finance

SAIL

TVS Motor

Allcargo Logistics
Arrow Coated

Indian Card
Jeet Machine

Neelamalai Agro
Neuland Lab

Sharon Bio
Skyline Millars

UMESL
Vadilal Inds

Asahi Infra
Asahi Songwon

Jenson & Nich India


JSL

Odyssey Tech
Omkar Speciality

SNL Bearings
Sonata Soft

Vesuvius India
Voith Paper

Ashok Leyland

JSL Inds

Prestige Estates

Sree Rayal Histreng

WELCORP

CRONIMET

JUBL FOOD

Pushpsons Inds

SRHHL Inds

Whirlpool

De Nora India
DPTL

KAMAHOLDING
Kesoram Inds

Ravi Kumar Dist


Remsons Inds

Stanpacks India
Sun TV Network

Woolite Merc
ZF Steering

EUROFINMART
GMM Pfaudler
Goodyear India

Ladderup Fin
Lakshmi Auto Loom
Landmark Prop

Restile Cerm
Roto Pumps
Royal Orchid

Suryodaya Plast
Tata Teleservices
Tea Time

Results Announced on 2nd Nov 2011 (Rs Million)

Allahabad Bank
Quarter ended
Interest Earned

Year to Date

Year ended

201109

201009

% Var

201109

201009

% Var

201103

201003

% Var

38933.4

26369.2

47.65

74431.8

50400.4

47.68

110146.9

83692

31.61

Other Income

3092

3447.4

-10.31

5951.3

6433

-7.49

13704.1

15159

-9.6

Interest Expended

25751

16677.2

54.41

49493.9

32205

53.68

69922.2

57187.2

22.27

Operating Expenses

6781.4

6781.4

27.37

12500

9767.3

27.98

23383

16178.3

44.53

Prov.& Contigencies

4116.6

2714.4

51.66

7313.3

4224.9

73.1

11238.7

7769.3

44.66

Tax

496.2

1075.2

2014.4

3139.1

5652.9

4880.2

4025.6

9061.5

7497

-35.83
20.87

5076

PAT

-53.85
21.23

14231.1

12063.3

-10.21
17.97

Equity

4762.2

4467

4467

24.38

29.64

6.61
-17.73

4762.2

OPM

24.71

29.49

Operating Profit

6.61
-16.21

4762.2

4467

27.73

30.45

6.61
-8.93

A decent increase of about 47.65% in the sales to Rs. 38933.40 millions was observed for the quarter ended September 2011. The sales
figure stood at Rs. 26369.20 millions during the year-ago period.Modest increase of 21.23% in the Net Profit was reported from. 4025.60
millions to Rs. 4880.20 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.

Andhra Bank
Quarter ended
Interest Earned
Other Income

Year to Date

Year ended

201109

201009

% Var

201109

201009

% Var

201103

201003

% Var

27825.2

19411.6

43.34

54167.5

38062.1

42.31

82912.77

63728.66

30.1

1778

1911.7

-6.99

3947.5

3993.6

-1.15

8969.58

9646.2

-7.01

Interest Expended

18312.8

11578.9

58.16

35551.3

22867

55.47

50703.07

41781.29

21.35

Operating Expenses

4422.5

4422.5

7.9

8699.2

8439.1

3.08

17048.64

13495.35

26.33

Operating Profit
Prov.& Contigencies

2606.7

1195.9

117.97

4376.2

1715.8

155.05

6459.91

3739.74

72.74

Tax

1100

1420

2470

2800

3900

3161.2

3029.7

7018.3

6233.8

-11.79
12.58

5000

PAT

-22.54
4.34

12670.73

10458.48

28.21
21.15

Equity

5595.8

4850

5595.8

4850

OPM

24.68

29.08

29.1

28.4

15.38
-15.13

5595.8

4850

25.6

28.24

15.38
-9.37

15.38
2.48

The sales figure stood at Rs. 27825.20 millions for the September 2011 quarter. The mentioned figure indicates a growth of about 43.34%
as compared to Rs. 19411.60 millions during the year-ago period.Net profit showed a marginal rise at Rs. 3161.20 millions for the quarter
ended September 2011, as compared to corresponding quarter of last year.

Karur Vysya Bank


Quarter ended
201109
Interest Earned

7720.5

Year to Date
201009

% Var

5183.8

48.94

201109

Year ended
201009

% Var

201103

201003

% Var

14665.7

10104.6

45.14

22176.9

17579.4

26.15

Other Income

747.1

781.4

-4.39

1489.1

1303.3

14.26

2643.3

2469.8

7.02

Interest Expended

5555.8

3441.9

61.42

10451.1

6656.5

57.01

14508.4

11930.5

21.61

Operating Expenses

1335.1

1335.1

24.47

2474.4

2000.7

23.68

4306

3486.5

23.5

Prov.& Contigencies

132.9

188.2

-29.38

509

222.2

129.07

393.1

373.5

5.25

Tax

310.7

236.5

420.2

657.7

898.4

1133.1

1026

2300.1

1870.8

-36.11
22.95

1456.8

PAT

31.37
10.44

4155.9

3360.3

62.15
23.68

Equity

1071.5

762.1

1071.5

762.1

1169.4

544.4

OPM

20.42

27.99

22.02

27.22

40.6
-19.11

27.08

26.35

Operating Profit

40.6
-27.03

114.81
2.77

The sales moved up 48.94% to Rs. 7720.50 millions for the September 2011 quarter as compared to Rs. 5183.80 millions during the yearago period.A humble growth in net profit of 10.44% reported in the quarter ended September 2011 to Rs. 1133.10 millions from Rs.
1026.00 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.

State Bank Of Hyderabad


Quarter ended
201109

Year to Date
201009

% Var

201109

Year ended
201009

% Var

201103

201003

% Var

49078.6

37345.2

31.42

78512.9

63341.2

23.95
16.93

Interest Earned

25593

19184.6

33.4

Other Income

2626.1

2085.4

25.93

4611.2

4051

13.83

9837.5

8413.3

Interest Expended

18061.4

12316.6

46.64

34412.1

24285.5

41.7

50027.8

44708.8

11.9

Operating Expenses

4592.1

4592.1

3.9

8442.7

7724.6

9.3

15127.9

9837.8

53.77

Operating Profit

Prov.& Contigencies

2188.8

816.6

168.04

3184.5

2252.8

41.36

5535.2

3296

67.94

Tax

1056.4

1072.1

2476.1

5684.8

2644.8

5159.8

4657.2

0.59
10.79

5997.1

2320.4

-1.46
-12.27

2490.7

PAT

11662.4

8227.1

5.49
41.76

Equity

207.5

207.5

207.5

207.5

207.5

207.5

OPM

21.75

23.63

0
-7.97

22.08

25.13

29.54

27.17

0
-12.16

0
8.74

The Sales for the quarter ended September 2011 of Rs. 25593.00 millions rose by 33.40% from Rs. 19184.60 millions.The Net proft of the
company remain more or less same to Rs. 2320.40 millions from Rs. 2644.80 millions ,decline by -12.27%.

Berger Paints India


Quarter ended

Year to Date

201109

201009

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

6326.7
84.3
745.2
53.3
691.9
92.5
599.4
169.3
0
430.1

5181.8
74.1
622.7
31.3
591.4
72.1
519.3
151.9
0
367.4

Equity
PBIDTM(%)

692.3
11.78

692.1
12.02

% Var
22.09

Year ended

201109

201009

13.77
19.67
70.29
16.99
28.29
15.42
11.45
0
17.07

12741.1
171.3
1435.2
83.8
1351.4
176.7
1174.7
337.4
0
837.3

10100.2
135.6
1230.2
40.4
1189.8
143.5
1046.3
308.7
0
737.6

0.03
-1.98

692.3
11.26

692.1
12.18

% Var
26.15

201103

201003

26.33
16.66
107.43
13.58
23.14
12.27
9.3
0
13.52

21008.2
358.7
2532.7
121.8
2410.9
299.8
2111.1
628
0
1483.1

16886.8
198.6
2005.6
47.5
1958.1
264.1
1694
492.6
0
1201.4

0.03
-7.52

692.1
12.06

692.1
11.88

% Var
24.41
80.61
26.28
156.42
23.12
13.52
24.62
27.49
0
23.45
0
1.51

The Revenue for the quarter ended September 2011 of Rs. 6326.70 millions grew by 22.09 % from Rs. 5181.80 millions.The Company has
registered profit of Rs. 430.10 millions for the quarter ended September 2011, a growth of 17.07% over Rs. 367.40 millions millions
achieved in the corresponding quarter of last year.OP of the company witnessed a marginal growth to 745.20 millions from 622.70
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.

Orient Paper & Inds.


Quarter ended

Year to Date

Year ended

Sales

201109
5126.01

201009
3896.82

% Var
31.54

201109
10595.7

201009
8389.11

% Var
26.3

201103
19893.61

201003
16296.26

% Var
22.07

Other Income
PBIDT
Interest
PBDT
Depreciation
PBT
TAX
Deferred Tax
PAT

33.83
650.47
90.7
559.77
217.6
342.17
101.54
13.57
240.63

29.99
285.43
75.95
209.47
200.21
9.27
4.28
74.07
4.98

12.8
127.89
19.42
167.23
8.69
3591.15
2272.43
-81.68
4731.93

48.91
1830.31
183.65
1646.66
430.78
1215.88
381.48
28.61
834.4

41.42
1090.89
176.69
914.19
392.02
522.18
174.78
111.77
347.39

18.08
67.78
3.94
80.12
9.89
132.85
118.26
-74.4
140.19

72.76
3327.7
417.76
2909.94
814.82
2095.12
664.07
250.77
1431.05

64.17
3236.51
345.33
2891.18
550.14
2341.08
747.97
601.02
1593.08

13.39
2.82
20.97
0.65
48.11
-10.51
-11.22
-58.28
-10.17

Equity
PBIDTM(%)

192.88
11.44

192.88
6.61

0
73.12

192.88
17.27

192.88
13

0
32.84

192.88
15.09

192.87
18.2

0.01
-17.09

The Sales for the quarter ended September 2011 of Rs. 5126.01 millions rose by 31.54% from Rs. 3896.82 millions.The Net Profit of the
company reported a remarkable increase of 4731.93% to Rs. 240.63 millions from Rs. 4.98 millions in previous same quarter.Operating
profit surged to 650.47 millions from the corresponding previous quarter of 285.43 millions.

ICRA
Quarter ended

Year to Date

201109

201009

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

353.04
21.94
155.48
0
155.48
4.73
150.75
62.76
0
87.99

335.26
24.18
208.27
0
208.27
5.17
203.1
67.04
0
136.06

Equity
PBIDTM(%)

100
44.04

100
62.12

% Var
5.3

Year ended

201109

201009

-9.26
-25.35
0
-25.35
-8.51
-25.78
-6.38
0
-35.33

590.96
55.26
229.21
0
229.21
9.19
220.02
92.15
0
127.88

606.04
59.58
370.84
0
370.84
9.87
360.97
116.57
0
244.4

0
-29.11

100
38.79

100
61.19

% Var
-2.49

201103

201003

-7.25
-38.19
0
-38.19
-6.89
-39.05
-20.95
0
-47.68

1293.05
125.04
708.37
0
708.37
20.32
688.05
238.92
0
449.14

1061.64
217.8
760.69
0
760.69
19.56
741.13
241.09
0
500.04

0
-36.61

100
54.78

100
71.65

% Var
21.8
-42.59
-6.88
0
-6.88
3.89
-7.16
-0.9
0
-10.18
0
-23.54

The company witnessed a 5.30% growth in the revenue at Rs. 353.04 millions for the quarter ended September 2011 as compared to Rs.
335.26 millions during the year-ago period.The Net Profit of the company slipped to Rs. 87.99 millions from Rs. 136.06 millions, a decline
of -35.33% on QoQ basis.Operating Profit reported a sharp decline to 155.48 millions from 208.27 millions in the corresponding previous
quarter.

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.

Taj GVK Hotels


Quarter ended

Year to Date

201109

201009

Sales

592.09

Other Income
PBIDT
Interest
PBDT
Depreciation
PBT
TAX
Deferred Tax
PAT

0
195.15
31.75
163.4
49.95
113.45
70.29
70.29
43.16

Equity
PBIDTM(%)

125.4
32.96

Year ended

201109

201009

597.6

% Var
-0.92

201103

201003

1207.45

% Var
-2.16

2606.64

2292.51

% Var
13.7

1181.36

0
192.9
29.86
163.04
50.1
112.94
38.63
8.35
74.29

0
1.17
6.33
0.22
-0.3
0.45
81.96
741.8
-41.9

0
400.35
60.89
339.46
100.13
239.33
76
70.29
163.33

0
421.27
56.26
365.01
100.57
264.44
89.06
8.35
175.36

0
-4.97
8.23
-7
-0.44
-9.5
-14.66
741.8
-6.86

0
976.45
113.02
863.43
206.11
657.32
223.88
0
433.41

0
867.34
121.67
745.67
196.09
549.58
186.89
0
362.69

0
12.58
-7.11
15.79
5.11
19.6
19.79
0
19.5

125.4
32.28

0
2.11

125.4
33.89

125.4
34.89

0
-2.87

125.4
37.46

125.4
37.83

0
-0.99

The revenue for the September 2011 quarter is pegged at Rs. 592.09 millions against Rs. 597.60 millions recorded during the year-ago
period.Net Profit of the company move down -41.90% to Rs. 43.16 millions from Rs. 74.29 millions in the same quarter last
year.Operating profit surged to 195.15 millions from the corresponding previous quarter of 192.90 millions.

Tide Water Oil Co(I)


Quarter ended

Year to Date

201109

201009

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

1828.8
13.8
203.6
1.6
202
22.6
179.4
59.6
0
119.8

1553.2
6.3
190.7
2
188.7
25.1
163.6
70
0
93.6

Equity
PBIDTM(%)

8.7
9.54

8.7
10.53

% Var
17.74

Year ended

201109

201009

119.05
6.76
-20
7.05
-9.96
9.66
-14.86
0
27.99

3788.1
22.9
494.2
4.4
489.8
44.2
445.6
148
0
297.6

3215.7
12.1
467.6
3.9
463.7
48
415.7
153.2
0
262.5

0
-9.45

8.7
13.05

8.7
14.54

% Var
17.8

201103

201003

89.26
5.69
12.82
5.63
-7.92
7.19
-3.39
0
13.37

6959.1
26.4
1050.3
8.6
1041.7
97.1
944.6
303
0
641.6

5693.9
19.2
963.2
8.1
955.1
61.8
893.3
315.4
0
577.9

0
-10.28

8.7
13.17

8.7
14.41

% Var
22.22
37.5
9.04
6.17
9.07
57.12
5.74
-3.93
0
11.02
0
-8.64

The revenue zoomed 17.74% to Rs. 1828.80 millions for the quarter ended September 2011 as compared to Rs. 1553.20 millions during the
corresponding quarter last year.An average growth of 27.99% was recorded for the quarter ended September 2011 to Rs. 119.80 millions
from Rs. 93.60 millions.Operating profit for the quarter ended September 2011 rose to 203.60 millions as compared to 190.70 millions of
corresponding quarter ended September 2010.

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