Results Tracker 22.10.11

8/3/2019 Results Tracker 22.10.11

1/14

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

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

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

make more, for sur

Results Tracker Saturday, 22 Oct 2011

Q2FY12

Aeonian Invest Fairfield Atlas Lynx Machinery Prem Somani Sun Pharma AdvAjanta Pharma Gail India Mafatlal Fin Reliable Vent Sunshield Chem

Amco India Gandhidham Spin Mahindra & Mah Fin Rose Merc Supreme Holdings

Ashirwad Cap Globsyn Info Modella Wool Rosekamal Tex Surabhi Chem

AUSOM ENT Grindwell Nor Monica Elect Sadbhav Engr SVARTCORP

Available Fin Henkel India Mukat Pipes Sasken Comm Swasti Vinay Syn

AVT Nat Products Ikab Securities National Fert Savant Info Tata Coffee

Bhagyashree Lease Indian Hume Niyati Inds Sharon Bio THANGAMAYIL

Bijlee Textiles Intl Data Mgmt Oasis Sec Shilchar Tech THINKSOFT

Choksi Lab ITC Omax Autos Shree Rama Multi Titan Inds

Container Corp Jarigold Tex Onida Saka SIL Investments Trade Wings

Core Projects JM Financial Oriental Hotels Simplex Mills Union Bank

Delta Corp Jupiter Inds Oswal Agro Simplex Papers Veer EnergyDiamines & Chem Jyoti Struc Pfizer Soma Papers Vintron Info

EID Parry KAR Mobiles Piramal Glass Specular Mktg VTM

ELF Trading KEI Inds Pix Trans Sri Nachammai Wheel & AxleEmmessar Bio Kilpest India PNB G ilts State Bank Mysre Wyeth

Esquire Money Lakshmi Mills Poly Medicure Sterlite Inds XL Energy

EVERTEX Liberty Shoes Polycon Intl Strides Arco Zenith HealthEXEDY IND Linaks Micro Pratibha Inds Sulabh Engr

Results to be Declared on 24th Oct 2011COMPANIES NAME

Results Announced on 21 & 22 Oct 2011 (Rs Mil lion)

Quarter ended Year to Date Year ended201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 112452.4 94221.6 19.35 207278.5 172533.5 20.14 439049.1 370348 18.55

Other Income 3631.7 3800.5 -4.44 6593.5 5956.8 10.69 11948.5 9102.5 31.27

PBIDT 15372.2 13817.1 11.25 29598.7 26023.5 13.74 68174.4 57258 19.07

Interest 1970.1 1869.9 5.36 3582.7 3161.5 13.32 6473.7 5053.1 28.11

PBDT 13402.1 11947.2 12.18 26016 22862 13.8 64321.4 62952.7 2.17

Depreciation 1709 1212.1 40.99 3387.5 2353.6 43.93 5992.2 4146 44.53

PBT 11693.1 10735.1 8.92 22628.5 20508.3 10.34 58329.1 58806.7 -0.81

TAX 3709.2 3793.7 -2.23 7183.1 6905.3 4.02 19458.7 16408.7 18.59

Deferred Tax 93 89 4.49 154 90 71.11 1670 -33.8 -5040.83

PAT 7983.9 6941.4 15.02 15445.4 13603.1 13.54 38870.5 42398 -8.32

Equity 1222.3 1209.9 1.02 1222.3 1209.9 1.02 1217.7 1204.4 1.1

PBIDTM(%) 13.51 14.54 -7.05 14.28 15.08 -5.33 15.39 15.33 0.41

Larsen & Toubro

A fair growth of 19.35% in the revenue at Rs. 112452.40 millions was reported in the September 2011 quarter as compared to Rs. 94221.

millions during year-ago period.Profit saw a slight increase of 15.02%to Rs. 7983.90 millions from Rs. 6941.40 millions.Operating pro

surged to 15372.20 millions from the corresponding previous quarter of 13817.10 millions.


2/14





make more, for sur

Results Tracker Q2FY12

Quarter ended Year to Date Year ended

201109 201009 % Var 201109 201009 % Var 201103 201003 % VarSales 7711.1 6259.2 23.2 14073.4 11545.8 21.89 24426.4 12800.3 90.83

Other Income 102.1 111.1 -8.1 358.2 151.8 135.97 332.2 374.2 -11.22

PBIDT 1483.4 1440.3 2.99 2775.8 2502.9 10.9 5353.9 3165.5 69.13

Interest 39.7 13.9 185.61 52.4 28.1 86.48 87.6 36.6 139.34

PBDT 1443.7 1426.4 1.21 4285.3 2877.9 48.9 5669.4 3128.9 81.19

Depreciation 67 59.6 12.42 138.1 115.9 19.15 219.8 137.5 59.85

PBT 1376.7 1366.8 0.72 4147.2 2762 50.15 5449.6 2991.4 82.18

TAX 293.7 276.1 6.37 865.8 552.6 56.68 1100 510.2 115.6

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 1083 1090.7 -0.71 3281.4 2209.4 48.52 4349.6 2481.2 75.3

Equity 323.6 323.6 0 323.6 323.6 0 323.6 308.2 5

PBIDTM(%) 18.47 22.19 -16.78 19.72 21.68 -9.02 21.2 24.23 -12.48


201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 45771.5 36289.2 26.13 90612.6 72585.3 24.84 153890 118957.7 29.37Other Income 0 0 0 0 0 0 0 663.1 0

PBIDT 9924 7115.1 39.48 20093.1 14592.1 37.7 31280.7 29262.5 6.9

Interest 2538.4 664.8 281.83 4600.2 1429.5 221.8 2487.4 2063.2 20.56

PBDT 7385.6 6450.3 14.5 15492.9 13162.6 17.7 28793.3 27199.3 5.86

Depreciation 6308.7 4764.6 32.41 12269.3 9414.9 30.32 19730.1 15512 27.19

PBT 1076.9 1685.7 -36.12 3223.6 3747.7 -13.98 9063.2 11687.3 -22.45

TAX 337.5 25.9 1203.09 986.9 71.5 1280.28 617.2 1150.7 -46.36

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 739.4 1659.8 -55.45 2236.7 3676.2 -39.16 8446 10536.6 -19.84

Equity 33060.1 33009.8 0.15 33060.1 33009.8 0.15 33032.7 32998.4 0.1

PBIDTM(%) 21.68 19.61 10.58 22.17 20.1 10.3 20.33 24.6 -17.37

The sales figure stood at Rs. 45771.50 millions for the September 2011 quarter. The mentioned figure indicates a growth of about 26.13

as compared to Rs. 36289.20 millions during the year-ago period.Profit after Tax for the quarter ended September 2011 saw a decline o

55.45% from Rs. 1659.80 millions to Rs. 739.40 millions.Operating Profit saw a handsome growth to 9924.00 millions from 7115.1

millions in the quarter ended September 2011.

Idea Cellular

Godrej Consumer Prod

The September 2011 quarter revenue stood at Rs. 7711.10 millions, up 23.20% as compared to Rs. 6259.20 millions during th

corresponding quarter last year.The Net proft of the company remain more or less same to Rs. 1083.00 millions from Rs. 1090.70 millio

,decline by -0.71%.Operating profit for the quarter ended September 2011 rose to 1483.40 millions as compared to 1440.30 millions

corresponding quarter ended September 2010.


3/14





make more, for sur



201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 5771.9 4107.7 40.51 10510.6 7613.1 38.06 15648.1 12879.8 21.49

Other Income 118.6 69.1 71.64 186.4 158.3 17.75 358.1 449 -20.24

PBIDT 1097.4 835.2 31.39 2294 1848 24.13 3802.1 3234 17.57

Interest 149.5 90.4 65.38 276.5 201.5 37.22 439 463.3 -5.24

PBDT 947.9 744.8 27.27 2017.5 1646.5 22.53 3329.3 3021.1 10.2

Depreciation 196.1 170.4 15.08 386.7 337.1 14.71 714.7 643.3 11.1

PBT 751.8 574.4 30.88 1630.8 1309.4 24.55 2614.6 2377.8 9.96

TAX 212.8 160 33 452.4 373 21.29 748.4 657.3 13.86

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 539 414.4 30.07 1178.4 936.4 25.84 1866.2 1720.5 8.47

Equity 882 882 0 882 882 0 882 882 0PBIDTM(%) 17.99 19.37 -7.14 21.83 24.27 -10.09 22.85 23.91 -4.4


201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 9006.3 7356.2 22.43 18024.5 14298.1 26.06 29343 25551.3 14.84

Other Income 284.4 356.6 -20.25 754.7 626.8 20.41 1303.8 987.6 32.02

PBIDT 1420 1809 -21.5 3570.7 2602.9 37.18 5039.3 4755 5.98

Interest 614.9 451.5 36.19 1128.9 867.3 30.16 1790.2 1191.9 50.2

PBDT 805.1 1357.5 -40.69 2441.8 1735.6 40.69 3249.1 3563.1 -8.81

Depreciation 303.2 283.3 7.02 591.9 560.2 5.66 1146.8 1079.1 6.27

PBT 501.9 1074.2 -53.28 1849.9 1175.4 57.38 2102.3 2484 -15.37

TAX 140 260.6 -46.28 521.1 288.8 80.44 527.3 671.1 -21.43

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 361.9 813.6 -55.52 1328.8 886.6 49.88 1575 1812.9 -13.12

Equity 923.6 881.9 4.73 923.6 881.9 4.73 923.6 879.1 5.06

PBIDTM(%) 15.77 24.59-35.89

19.81 18.28.82

17.17 18.61-7.72

Deepak Fert & Petro

The sales moved up 40.51% to Rs. 5771.90 millions for the September 2011 quarter as compared to Rs. 4107.70 millions during the year

ago period.A comparatively good net profit growth of 30.07% to Rs. 539.00 millions was reported for the quarter ended September 201

compared to Rs. 414.40 millions of previous same quarter.Operating profit for the quarter ended September 2011 rose to 1097.40 million

as compared to 835.20 millions of corresponding quarter ended September 2010.

United Phosphorus

The Revenue for the quarter ended September 2011 of Rs. 9006.30 millions grew by 22.43 % from Rs. 7356.20 millions.The Company

register a -55.52% fall in the net profit for the quarter ended September 2011.The Operating Profit of the company witnessed a decrease

1420.00 millions from 1809.00 millions.


4/14





make more, for sur



201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 7122.17 4843.88 47.03 13945.67 8908.5 56.54 20496.96 14208.09 44.26

Other Income 137.16 70.61 94.25 383.07 141.35 171.01 299.75 85.97 248.67

PBIDT 6033.93 3830.42 57.53 11830.99 7070.26 67.33 15734.43 9355.04 68.19

Interest 3760.62 1662.49 126.2 7172.55 2973.78 141.19 7732.24 5338.85 44.83

PBDT 2273.31 2167.93 4.86 4658.44 4096.48 13.72 8002.19 4016.19 99.25

Depreciation 19.87 21 -5.38 39.47 42.16 -6.38 93.45 73.71 26.78

PBT 2253.44 2146.93 4.96 4618.97 4054.32 13.93 7908.74 3942.49 100.6

TAX 545.55 670.29 -18.61 1155.13 1295.28 -10.82 1821.83 1300.88 40.05

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 1707.89 1476.64 15.66 3463.84 2759.05 25.54 6086.91 2641.6 130.43

Equity 622.42 620.68 0.28 622.42 620.68 0.28 621.98 619.79 0.35PBIDTM(%) 84.72 79.08 7.14 84.84 79.37 6.89 76.76 65.84 16.59


201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 383.18 965.21 -60.3 757.55 1822.88 -58.44 3254.51 3376.03 -3.6

Other Income 45.98 48.08 -4.37 107.18 81.46 31.57 121.34 71.51 69.68

PBIDT 30.72 411.24 -92.53 -37.13 744.63 -104.99 1123.64 1342.4 -16.3

Interest 145.64 122.41 18.98 248.71 210.68 18.05 392.21 190.8 105.56

PBDT -114.92 288.83 -139.79 -285.84 533.95 -153.53 731.43 1151.6 -36.49

Depreciation 33.83 46.24 -26.84 66.47 94.44 -29.62 179.21 212.15 -15.53

PBT -148.75 242.59 -161.32 -352.31 439.51 -180.16 552.22 939.44 -41.22

TAX -11.92 78.55 -115.18 -24.33 144 -116.9 178.49 327.27 -45.46

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT -136.83 164.04 -183.41 -327.98 295.51 -210.99 373.73 612.18 -38.95

Equity 462.23 462.17 0.01 462.23 462.17 0.01 462.23 459.88 0.51

PBIDTM(%) 8.02 42.61-81.18

-4.9 40.85-112

34.53 39.76-13.17

Indiabulls Fin Serv.

The sales for the September 2011 quarter moved up 47.03% to Rs. 7122.17 millions as compared to Rs. 4843.88 millions during th

corresponding quarter last year.A slim rise of 15.66% was recorded in the Net profit for the quarter ended September 2011 to Rs. 1707.8

millions From Rs. 1476.64 millions.OP of the company witnessed a marginal growth to 6033.93 millions from 3830.42 millions in th

same quarter last year.

Indiabulls S ecuritie

The sales is pegged at Rs. 383.18 millions for the September 2011 quarter. The mentioned figure indicates a decline of about -60.30%

against Rs. 965.21 millions during the year-ago period.The Net Loss for the quarter ended September 2011 is Rs. -136.83 millions a

compared to Net Profit of Rs. 164.04 millions of corresponding quarter ended September 2010A decline of 30.72 millions was observed

the OP in the quarter ended September 2011 from 411.24 millions on QoQ basis


5/14





make more, for sur



201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 14567.2 15628.6 -6.79 23250.8 23542 -1.24 55071.1 56421.1 -2.39

Other Income 496.1 254.5 94.93 610.7 377.5 61.77 1409.8 2351.6 -40.05

PBIDT 1459.1 1245.7 17.13 1809.3 1795.8 0.75 4767.4 4397 8.42

Interest 0 67.5 0 0 67.5 0 96.5 198.7 -51.43

PBDT 1459.1 1177.1 23.96 1800.2 1728.9 4.12 4673.1 4497.7 3.9

Depreciation 307.3 265.5 15.74 589.7 521.1 13.16 1126.2 1055.6 6.69

PBT 1151.8 911.6 26.35 1210.5 1207.8 0.22 3546.9 3442.1 3.04

TAX 373.6 302.8 23.38 392.7 401.2 -2.12 1095.7 1093.4 0.21

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 778.2 608.8 27.83 817.8 806.6 1.39 2451.2 2348.7 4.36

Equity 5516.9 5516.9 0 5516.9 5516.9 0 5516.9 5516.9 0PBIDTM(%) 9.88 7.89 25.24 7.78 7.63 2.01 8.55 7.72 10.82


201109 201009 % Var 201109 201009 % Var 201109 201009 % Var

Sales 5782.4 6426.1 -10.02 5782.4 6426.1 -10.02 5782.4 6426.1 -10.02

Other Income 66.9 26.4 153.41 66.9 26.4 153.41 66.9 26.4 153.41

PBIDT 788.6 946 -16.64 788.6 946 -16.64 788.6 946 -16.64

Interest 67.4 73.9 -8.8 67.4 73.9 -8.8 67.4 73.9 -8.8

PBDT 1162.7 795.7 46.12 1162.7 795.7 46.12 1162.7 795.7 46.12

Depreciation 242.2 203.8 18.84 242.2 203.8 18.84 242.2 203.8 18.84

PBT 920.5 591.9 55.52 920.5 591.9 55.52 920.5 591.9 55.52

TAX 352.5 150.3 134.53 352.5 150.3 134.53 352.5 150.3 134.53

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 568 441.6 28.62 568 441.6 28.62 568 441.6 28.62

Equity 291.3 291.3 0 291.3 291.3 0 291.3 291.3 0

PBIDTM(%) 13.64 14.72-7.36

13.64 14.72-7.36

13.64 14.72-7.36

RCF

The sales is pegged at Rs. 14567.20 millions for the September 2011 quarter. The mentioned figure indicates decline with the sale

recorded at Rs. 15628.60 millions during the year-ago period.A good growth in profit of 27.83% reported to Rs. 778.20 millions over R

608.80 millions of corresponding previous quarter.Operating profit surged to 1459.10 millions from the corresponding previous quart

of 1245.70 millions.

Kirloskar Oil Eng

The sales declined to Rs. 5782.40 millions for the September 2011 quarter as compared to Rs. 6426.10 millions during the correspondin

quarter last year.Net Profit recorded in the quarter ended September 2011 rise to 28.62% to Rs. 568.00 millions compared to R. 441.

millions in corresponding previous quarter.The Operating Profit of the company witnessed a decrease to 788.60 millions from 946.0

millions.


6/14





make more, for sur



201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 18435.6 14694.9 25.46 37657.1 29606.3 27.19 63222.4 51250.8 23.36

Other Income 492.8 247.9 98.79 804.8 422 90.71 881.6 1438.5 -38.71

PBIDT 3318.7 3133.9 5.9 7198.7 6314.5 14 12326.6 11537.1 6.84

Interest 66.2 23.6 180.51 109.4 43.5 151.49 153.5 137.6 11.56

PBDT 3252.5 3110.3 4.57 7089.3 6271 13.05 12173.1 11654.1 4.45

Depreciation 249.5 241.4 3.36 490.9 466.8 5.16 944.8 607.4 55.55

PBT 3003 2868.9 4.67 6598.4 5804.2 13.68 11228.3 11046.7 1.64

TAX 874 907.3 -3.67 1965.2 1833 7.21 3476.8 3301.7 5.3

Deferred Tax 28.8 77.3 -62.74 47.4 150.1 -68.42 264.1 24.5 977.96

PAT 2129 1961.6 8.53 4633.2 3971.2 16.67 7751.5 7745 0.08

Equity 959.2 959.2 0 959.2 959.2 0 959.2 959.2 0PBIDTM(%) 18 21.33 -15.59 19.12 21.33 -10.37 19.5 22.51 -13.39


201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 8285.81 8845.69 -6.33 18865.11 18799.24 0.35 40906.6 36292.14 12.71

Other Income 11.96 61.09 -80.42 19.22 91.92 -79.09 169.88 130.14 30.54

PBIDT 907 1193.86 -24.03 2293.31 2482.28 -7.61 5542.62 4408.97 25.71

Interest 1074.49 670.73 60.2 2007 1248.12 60.8 2899.04 2051.55 41.31

PBDT -167.49 523.13 -132.02 286.31 1234.16 -76.8 2643.58 2357.42 12.14

Depreciation 413.99 358.51 15.48 806.27 705.34 14.31 1526.86 1139.03 34.05

PBT -581.48 164.62 -453.23 -519.96 528.82 -198.32 1116.72 1218.39 -8.34

TAX -176.11 43.25 -507.19 -143.31 124.31 -215.28 406.71 404.03 0.66

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT -405.37 121.37 -434 -376.65 404.51 -193.11 710.01 814.36 -12.81

Equity 606.61 606.6 0 606.61 606.6 0 606.6 303.32 99.99

PBIDTM(%) 10.95 13.5 -18.89 12.16 13.2 -7.94 13.55 12.15 11.53

Asian Paints

The sales moved up 25.46% to Rs. 18435.60 millions for the September 2011 quarter as compared to Rs. 14694.90 millions during the yea

ago period.Modest increase of 8.53% in the Net Profit was reported from. 1961.60 millions to Rs. 2129.00 millions.Operating Profit saw

handsome growth to 3318.70 millions from 3133.90 millions in the quarter ended September 2011.

HCC

Net sales declined -6.33% to Rs. 8285.81 million from Rs. 8845.69 millions.The Net Loss for the quarter ended September 2011 is Rs

405.37 millions as compared to Net Profit of Rs. 121.37 millions of corresponding quarter ended September 2010Operating Profit reporte

a sharp decline to 907.00 millions from 1193.86 millions in the corresponding previous quarter.


7/14





make more, for sur



201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 12916.1 13040.2 -0.95 28248.2 23679.9 19.29 50348 44956.6 11.99

Other Income 0 0.1 -100 14.4 0.1 14300 5.6 7.2 -22.22

PBIDT 1109.3 1086.8 2.07 2205.1 2227 -0.98 4418.4 4505.6 -1.94

Interest 535.8 440.2 21.72 1191.5 857.7 38.92 2089 1853.9 12.68

PBDT 573.5 646.6 -11.31 1013.6 1369.3 -25.98 2329.4 2651.7 -12.15

Depreciation 309.6 300.1 3.17 615 596.9 3.03 1194.1 1127 5.95

PBT 263.9 346.5 -23.84 398.6 772.4 -48.39 1135.3 1524.7 -25.54

TAX 85.6 115.1 -25.63 129.3 246.6 -47.57 367.6 500 -26.48

Deferred Tax 62.1 37.7 64.72 79.2 72.3 9.54 151.7 320.2 -52.62

PAT 178.3 231.4 -22.95 269.3 525.8 -48.78 767.7 1024.7 -25.08

Equity 1222.6 1222.6 0 1222.6 1222.6 0 1222.6 1222.6 0PBIDTM(%) 8.59 8.33 3.05 7.81 9.4 -17 8.78 10.02 -12.44


201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 4317.23 3439.62 25.51 9380.65 8208.86 14.27 19777.26 14549.31 35.93

Other Income 91.14 95.64 -4.71 106.63 126.65 -15.81 293.6 194.48 50.97

PBIDT 430.93 581.9 -25.94 1054.97 1434.63 -26.46 2655.13 3362.59 -21.04

Interest 195.39 154.69 26.31 367.32 294.46 24.74 596.63 466.07 28.01

PBDT 235.54 427.21 -44.87 651.8 849.6 -23.28 1893.82 2356.39 -19.63

Depreciation 193.12 190.34 1.46 377.38 376.89 0.13 744.29 616.74 20.68

PBT 42.42 236.88 -82.09 274.42 472.72 -41.95 1149.53 1739.67 -33.92

TAX 2.18 77.92 -97.2 67.18 154.64 -56.56 387.82 416.43 -6.87

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 40.24 158.95 -74.68 207.24 318.07 -34.84 761.71 1323.24 -42.44

Equity 1240.6 1240.26 0.03 1240.6 1240.26 0.03 1240.6 1240.26 0.03

PBIDTM(%) 9.08 15.29 -40.64 11.25 17.48 -35.65 12.11 21.12 -42.63

Uttam Galva Steels

Revenue reduced marginally to stand at Rs. 12916.10 millions during the quarter ended September 2011. The figure stood at Rs. 13040.2

millions during the year-ago period.A slender decline of -22.95% was recorded to Rs. 178.30 millions from Rs. 231.40 millions in th

corresponding previous quarter.Operating Profit saw a handsome growth to 1109.30 millions from 1086.80 millions in the quarter ende

September 2011.

Finolex Inds

The sales for the September 2011 quarter moved up 25.51% to Rs. 4317.23 millions as compared to Rs. 3439.62 millions during th

corresponding quarter last year.Net profit of the cmpany stood at Rs. 40.24 millions for the quarter ended September 2011 a decline of

74.68% from Rs. 158.95 millions in the same quarter last year.Operating Profit reported a sharp decline to 430.93 millions from 581.9

millions in the corresponding previous quarter.


8/14





make more, for sur



201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 116677 83556.4 39.64 250393.1 162440.4 54.14 389889.8 319618.8 21.99

Other Income 1502.1 1670.4 -10.08 2829.3 2102.2 34.59 2033.2 6545.3 -68.94

PBIDT 2276 5408.9 -57.92 5853.4 6750.6 -13.29 22328.6 21965.7 1.65

Interest 999.3 278.4 258.94 1269 530.5 139.21 1043.7 1155 -9.64

PBDT 1268.8 5117.3 -75.21 4587.4 6236.5 -26.44 21289.1 20811.8 2.29

Depreciation 965 1002.7 -3.76 1917.3 1992.9 -3.79 3914.2 3893.3 0.54

PBT 303.8 4114.6 -92.62 2670.1 4243.6 -37.08 17374.9 16918.5 2.7

TAX 62.5 1298.9 -95.19 701.7 1143.3 -38.63 5608.6 5794.7 -3.21

Deferred Tax 469.5 -652.7 -171.93 -761.5 -1417.1 -46.26 -3130.6 916.7 -441.51

PAT 241.3 2815.7 -91.43 1968.4 3100.3 -36.51 11766.3 11123.8 5.78

Equity 17526 17526 0 17526 17526 0 17526 17526 0PBIDTM(%) 1.83 5.64 -67.47 2.34 4.16 -43.75 5.09 6.07 -16.15


201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 2287.9 2811.8 -18.63 4939.4 5057.6 -2.34 10891.2 8069.9 34.96

Other Income 3.3 5.4 -38.89 7 15.2 -53.95 46.2 102.3 -54.84

PBIDT 187.8 149.8 25.37 472.7 408 15.86 1027.3 1022.8 0.44

Interest 10.2 9 13.33 25.2 17.7 42.37 38.1 60.6 -37.13

PBDT 177.6 140.8 26.14 447.5 390.3 14.66 989.2 962.2 2.81

Depreciation 68.4 68.5 -0.15 137.2 135.8 1.03 270.4 259.6 4.16

PBT 109.2 72.3 51.04 310.3 254.5 21.93 718.8 702.6 2.31

TAX 35.9 28.3 26.86 102.5 84.3 21.59 235.6 212 11.13

Deferred Tax -1.8 31.2 -105.77 -8.7 20.1 -143.28 60.6 4.1 1378.05

PAT 73.3 44 66.59 207.8 170.2 22.09 483.2 490.6 -1.51

Equity 686.54 686.53 0 686.54 686.53 0 686.54 686.49 0.01

PBIDTM(%) 8.21 5.33 54.07 9.57 8.07 18.63 9.43 12.67 -25.58

MRPL

The sales figure stood at Rs. 116677.00 millions for the September 2011 quarter. The mentioned figure indicates a growth of about 39.64

as compared to Rs. 83556.40 millions during the year-ago period.The company reported a drastic decline of -91.43% in the quarter ende

September 2011 to Rs. 241.30 millions from Rs. 2815.70 millions .Operating profit for the quarter ended September 2011 decreased

2276.00 millions as compared to 5408.90 millions of corresponding quarter ended September 2010.

Kirloskar Ferrous

Net sales declined -18.63% to Rs. 2287.90 million from Rs. 2811.80 millions.Profit for the quarter ended September 2011 rises by 66.59

to Rs. 73.30 millions from Rs. 44.00 millions.Operating Profit saw a handsome growth to 187.80 millions from 149.80 millions in th

quarter ended September 2011.


9/14





make more, for sur



201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 6160.5 5345.1 15.26 12681 10599.1 19.64 21398.8 17074.1 25.33

Other Income 29.3 46.4 -36.85 86.2 98.5 -12.49 223.1 193.5 15.3

PBIDT 943.9 887.2 6.39 1928.8 1747.1 10.4 3139.6 2840.7 10.52

Interest 2 2 0 4.5 5.1 -11.76 8.4 12 -30

PBDT 941.9 885.2 6.41 1924.3 1742 10.46 3384.9 2828.7 19.66

Depreciation 135.8 121.4 11.86 255.9 233.6 9.55 493.6 442.6 11.52

PBT 806.1 763.8 5.54 1668.4 1508.4 10.61 2891.3 2386.1 21.17

TAX 235 227.7 3.21 485 453.1 7.04 831.5 731.1 13.73

Deferred Tax 14.9 5.7 161.4 36.1 8.3 334.94 -18.9 -9.3 103.23

PAT 571.1 536.1 6.53 1183.4 1055.3 12.14 2059.8 1655 24.46

Equity 538.9 538.9 0 538.9 538.9 0 538.9 269.5 99.96PBIDTM(%) 15.32 16.6 -7.69 15.21 16.48 -7.72 14.67 16.64 -11.81


201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 3261.7 3404.8 -4.2 6416 6270.8 2.32 13125.9 10596.2 23.87

Other Income 30 22.3 34.53 77.2 26.1 195.79 76.6 130.9 -41.48

PBIDT -328.7 184.9 -277.77 -683.2 427.7 -259.74 740.3 1028.7 -28.04

Interest 71.5 77 -7.14 148.3 149.6 -0.87 287.1 358 -19.8

PBDT -400.2 107.9 -470.9 -831.5 278.1 -398.99 453.2 670.7 -32.43

Depreciation 41.9 41.9 0 83.4 83.4 0 166.4 164.2 1.34

PBT -442.1 66 -769.85 -914.9 194.7 -569.9 286.8 506.5 -43.38

TAX 0 13.2 0 -155.2 38.9 -498.97 57.3 50.9 12.57

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT -442.1 52.9 -935.73 -759.7 155.9 -587.3 229.5 455.5 -49.62

Equity 252.9 252.9 0 252.9 252.9 0 252.9 252.9 0

PBIDTM(%) -10.08 5.43 -285.57 -10.65 6.82 -256.12 5.64 9.71 -41.9

Kansai Nerolac Paint

The revenue for the September 2011 quarter is pegged at Rs. 6160.50 millions, about 15.26% up against Rs. 5345.10 millions recorde

during the year-ago period.Modest increase of 6.53% in the Net Profit was reported from. 536.10 millions to Rs. 571.1

millions.Operating profit surged to 943.90 millions from the corresponding previous quarter of 887.20 millions.

Tata Metaliks

A slight decline in the revenue of Rs. 3261.70 millions was seen for the September 2011 quarter as against Rs. 3404.80 millions during ye

ago period.The Net Loss for the quarter ended September 2011 is Rs. -442.10 millions as compared to Net Profit of Rs. 52.90 millions o

corresponding quarter ended September 2010Operating profit Margin for the quarter ended September 2011 slipped to -328.70%

compared to 184.90% of corresponding quarter ended September.


10/14





make more, for sur



201109 201009 % Var 201109 201009 % Var 201109 201009 % Var

Sales 4395.7 3783.9 16.17 8414.3 7260.9 15.89 4395.7 3783.9 16.17

Other Income 18.5 16.6 11.45 36 54.5 -33.94 18.5 16.6 11.45

PBIDT 649.3 615.2 5.54 1236.6 1107.4 11.67 649.3 615.2 5.54

Interest 21.6 22.3 -3.14 33.7 49.3 -31.64 21.6 22.3 -3.14

PBDT 627.7 592.9 5.87 1202.9 1058.1 13.68 627.7 592.9 5.87

Depreciation 74.6 68 9.71 147.1 136.3 7.92 74.6 68 9.71

PBT 553.1 524.9 5.37 1055.8 921.8 14.54 553.1 524.9 5.37

TAX 166.7 162.2 2.77 319.9 281.4 13.68 166.7 162.2 2.77

Deferred Tax 8.9 -6.3 -241.27 2.4 -25.3 -109.49 8.9 -6.3 -241.27

PAT 386.4 362.7 6.53 735.9 640.4 14.91 386.4 362.7 6.53

Equity 488.4 488.4 0 488.4 488.4 0 488.4 488.4 0PBIDTM(%) 13.47 14.86 -9.33 14.7 15.25 -3.64 13.47 14.86 -9.33


201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 1630.7 1349.9 20.8 3330.4 2633.7 26.45 5502.5 5199.9 5.82

Other Income 179.9 24.3 640.33 197.7 76.6 158.09 283.7 144.8 95.93

PBIDT 786.1 622.7 26.24 1461.4 1278.7 14.29 2827.1 2713.2 4.2

Interest 422.6 300 40.87 812.9 566.3 43.55 1228.1 943.3 30.19

PBDT 363.5 322.7 12.64 648.5 712.4 -8.97 1599 2048.5 -21.94

Depreciation 127.9 119.6 6.94 246.3 231.3 6.49 517.5 405 27.78

PBT 235.6 203.1 16 402.2 481.1 -16.4 1081.5 1643.5 -34.2

TAX -21 -99 -78.79 -105 -29.9 251.17 -112.4 35 -421.14

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 256.6 302.1 -15.06 507.2 511 -0.74 1193.9 1608.5 -25.78

Equity 1919.9 1918.9 0.05 1919.9 1918.9 0.05 1919.9 1687.6 13.77

PBIDTM(%) 48.21 46.13 4.5 43.88 48.55 -9.62 51.38 52.18 -1.53

Greaves Cotton

The company witnessed a 16.17% growth in the revenue at Rs. 4395.70 millions for the quarter ended September 2011 as compared to R

3783.90 millions during the year-ago period.Net profit stood at Rs. 386.40 millions compared to Rs. 362.70 millions in the correspondin

previous quarter,high by 6.53%.Operating profit for the quarter ended September 2011 rose to 649.30 millions as compared to 615.2

millions of corresponding quarter ended September 2010.

3I Infotech


during the year-ago period.The Company's Net profit for the September 2011 quarter have declined marginally to Rs. 256.60 millions

against Rs. 302.10 millions reported during the corresponding quarter ended.Operating profit for the quarter ended September 2011 ro

to 786.10 millions as compared to 622.70 millions of corresponding quarter ended September 2010.


11/14





make more, for sur



201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 4973.38 4327.19 14.93 8903.63 7762.17 14.71 17119.95 14080.59 21.59

Other Income 51.5 2.79 1745.88 88.9 16.15 450.46 72.02 37.54 91.85

PBIDT 438.64 384.62 14.05 739.43 648.35 14.05 1593.11 1172.62 35.86

Interest 56.89 42.8 32.92 101.02 89.29 13.14 145.38 224.44 -35.23

PBDT 381.75 341.82 11.68 638.41 559.57 14.09 1448.26 966.95 49.78

Depreciation 87.85 72.86 20.57 168.85 136.71 23.51 309.99 310.25 -0.08

PBT 293.9 268.96 9.27 469.56 422.86 11.04 1138.27 656.69 73.33

TAX 98.45 95.2 3.41 157.3 148.9 5.64 386.5 154.4 150.32

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 195.45 173.75 12.49 312.26 273.95 13.98 751.76 502.31 49.66

Equity 412.38 350.22 17.75 412.38 350.22 17.75 410.83 349.15 17.67PBIDTM(%) 8.82 8.89 -0.77 8.3 8.35 -0.57 9.31 8.33 11.74


201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 3035.2 2139.5 41.86 6462.9 4665.1 38.54 10894.6 9495.4 14.74

Other Income 2.6 10.6 -75.47 4 15 -73.33 40.2 31.1 29.26

PBIDT 952.3 448.3 112.42 2249.9 1093.1 105.83 3165 2326.5 36.04

Interest 290.8 118.5 145.4 612.1 159.3 284.24 703.4 162.4 333.13

PBDT 661.5 329.8 100.58 1637.8 933.8 75.39 2461.6 2164.1 13.75

Depreciation 421.2 272.9 54.34 835.4 487.6 71.33 1250.8 880.4 42.07

PBT 240.3 56.9 322.32 802.4 446.2 79.83 1210.8 1283.7 -5.68

TAX -37.3 -98.4 -62.09 94.4 -127.6 -173.98 -418.7 215.9 -293.93

Deferred Tax 0 0 0 0 0 0 -298.3 -32.4 820.68

PAT 277.6 155.3 78.75 708 573.8 23.39 1629.5 1067.8 52.6

Equity 1512.5 1512.5 0 1512.5 1512.5 0 1512.5 1512.5 0

PBIDTM(%) 31.38 20.95 49.74 34.81 23.43 48.57 29.05 24.5 18.57

Shoppers Stop

The Revenue for the quarter ended September 2011 of Rs. 4973.38 millions grew by 14.93 % from Rs. 4327.19 millions.Profit saw a slig

increase of 12.49%to Rs. 195.45 millions from Rs. 173.75 millions.OP of the company witnessed a marginal growth to 438.64 millions fro

384.62 millions in the same quarter last year.

Guj. Inds. Power

A decent increase of about 41.86% in the sales to Rs. 3035.20 millions was observed for the quarter ended September 2011. The sales figu

stood at Rs. 2139.50 millions during the year-ago period.Net profit surges 78.75% to Rs. 277.60 millions from Rs. 155.30 millions in th

quarter ended September 2011.The company reported a good operating profit of 952.30 millions compared to 448.30 millions

corresponding previous quarter.


12/14





make more, for sur



201109 201009 % Var 201109 201009 % Var 201012 200912 % Var

Sales 3889.4 2942.3 32.19 10980.1 8292.4 32.41 11482.6 9074 26.54

Other Income 56.5 10.9 418.35 143 28.6 400 44.7 54.3 -17.68

PBIDT 497.1 357.6 39.01 1625.1 1181.7 37.52 1594.8 1113.3 43.25

Interest 0 0.1 0 0 0.1 -100 0.1 5.5 -98.18

PBDT 497.1 357.5 39.05 1625.1 1181.6 37.53 1594.8 1107.8 43.96

Depreciation 56.3 46.8 20.3 163.8 139.9 17.08 192.2 177.6 8.22

PBT 440.8 310.7 41.87 1461.3 1041.7 40.28 1402.6 930.2 50.78

TAX 143.3 100.9 42.02 462.6 337.9 36.9 458.9 323.1 42.03

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT 297.5 209.8 41.8 998.7 703.8 41.9 943.7 607.1 55.44

Equity 237.3 237.3 0 237.3 237.3 0 237.3 237.3 0PBIDTM(%) 12.78 12.15 5.16 14.8 14.25 3.86 13.89 12.27 13.21


201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 1963.2 1757.2 11.72 3525.4 3175.6 11.02 6480.1 6251.7 3.65

Other Income 80.9 44.3 82.62 125.7 104.9 19.83 294.2 306.8 -4.11

PBIDT 309.2 299.2 3.34 396.2 490.8 -19.27 1261.7 1263.5 -0.14

Interest 65.7 70.1 -6.28 124.4 131.5 -5.4 267.3 258.1 3.56

PBDT 243.5 229.1 6.29 271.8 359.3 -24.35 1130.5 990.3 14.16

Depreciation 168.5 146 15.41 319.8 286.3 11.7 577 541.8 6.5

PBT 75 83.1 -9.75 -48 73 -165.75 553.5 448.5 23.41

TAX 2.7 31 -91.29 -20.3 11.2 -281.25 56.1 136.8 -58.99

Deferred Tax -6.7 16.9 -139.64 -29.7 -3.3 800 -28.4 46 -161.74

PAT 72.3 52.1 38.77 -27.7 61.8 -144.82 497.4 311.7 59.58

Equity 330.2 330.2 0 330.2 330.2 0 330.2 330.2 0

PBIDTM(%) 15.75 17.03-7.5

11.24 15.46-27.28

19.47 20.21-3.66

Blue Dart Express

The sales moved up 32.19% to Rs. 3889.40 millions for the September 2011 quarter as compared to Rs. 2942.30 millions during the year

ago period.Good Net Profit growth of 41.80% reported above the corresponding previous quarter figure of Rs. 209.80 millions to R

297.50 millioins.Operating profit surged to 497.10 millions from the corresponding previous quarter of 357.60 millions.

NIIT


during the year-ago period.A good growth in profit of 38.77% reported to Rs. 72.30 millions over Rs. 52.10 millions of correspondin

? revious quarter.OP of the company witnessed a marginal growth to 309.20 millions from 299.20 millions in the same quarter last year.


13/14





make more, for sur



201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Sales 1896.02 1720.68 10.19 3917.88 2826.84 38.6 7281.03 6912.99 5.32

Other Income 0 0 0 0 0 0 0 0 0

PBIDT 77.57 337.68 -77.03 343.44 541.94 -36.63 892.35 1265.41 -29.48

Interest 274.84 0.67 40920.9 344.65 58.77 486.44 146.74 206.18 -28.83

PBDT -197.27 337.01 -158.54 -1.2 483.16 -100.25 745.61 1059.23 -29.61

Depreciation 49.04 45.15 8.62 97.32 90.42 7.63 187.16 179.46 4.29

PBT -246.31 291.86 -184.39 -98.52 392.75 -125.08 558.45 879.77 -36.52

TAX -68.07 87.56 -177.74 -35.56 117.83 -130.18 138.19 300.37 -53.99

Deferred Tax 0 0 0 0 0 0 0 0 0

PAT -178.24 204.3 -187.24 -62.97 274.92 -122.9 420.26 579.4 -27.47

Equity 397.64 397.64 0 397.64 397.64 0 397.64 397.64 0

PBIDTM(%) 4.09 19.62 -79.15 8.77 19.17 -54.28 12.26 18.3 -33.05

Lanco Industries

The company witnessed a 10.19% growth in the revenue at Rs. 1896.02 millions for the quarter ended September 2011 as compared to R

1720.68 millions during the year-ago period.The Net Loss for the quarter ended September 2011 is Rs. -178.24 millions as compared

Net Profit of Rs. 204.30 millions of corresponding quarter ended September 2010Operating Profit reported a sharp decline to 77.5

millions from 337.68 millions in the corresponding previous quarter.


201109 201009 % Var 201109 201009 % Var 201103 201003 % Var

Interest Earned 13678.3 9783.4 39.81 26125.4 19301.3 35.36 40520.3 36732.3 10.31

Other Income 1169.6 1440.4 -18.8 2338.6 2539.3 -7.9 5168.1 5309.1 -2.66

Interest Expended 8934.2 5399.7 65.46 16783.8 10784.4 55.63 23054.5 22624 1.9

Operating Expenses 2301 2301 16.55 4527 3853 17.49 8361.4 6768.9 23.53

Operating Profit 0 0 0 2200.3 0 0 9018.1 0 0

Prov.& Contigencies 721.9 1702.6 -57.6 2062.1 3036.4 -32.09 5254.4 4053 29.64

Tax 979.2 743.2 31.75 1717.9 1444.2 18.95 3147.3 3950 -20.32

PAT 1911.6 1404 36.15 3373.2 2722.6 23.9 5870.8 4645.5 26.38

Equity 1710.5 1710.3 0.01 1710.5 1710.3 0.01 1710.5 1710.3 0.01

OPM 26.41 39.35 -32.88 27.38 37.32 -26.63 35.22 34.43 2.29

Federal Bank

A decent increase of about 39.81% in the sales to Rs. 13678.30 millions was observed for the quarter ended September 2011. The sale

figure stood at Rs. 9783.40 millions during the year-ago period.Net Profit recorded in the quarter ended September 2011 rise to 36.15% Rs. 1911.60 millions compared to R. 1404.00 millions in corresponding previous quarter.


14/14


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



make more, for sur

Data Source : ACE Equity

his report is for the personal information of the authorized recipient and does not construe to be any investment, legal or taxation advice to yoansukh Securities and Finance Ltd (hereinafter referred as MSFL) is not soliciting any action based on it. This report is not for public distribution an

as been furnished to you solely for your information and should not be reproduced or redistributed to any person in any form.he 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 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 informatioontained 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, regardin

any matter pertaining to this report, including without limitation the implied warranties of merchantability, fitness for a particular purpose, and nonfringement. The recipients of this report should rely on their own investigations.

SFL and/or its affiliates and/or employees may have interests/positions, financial or otherwise in the securities mentioned in this report. Thnformation is subject to change without any prior notice. MSFL reserves the right to make modifications and alterations to this statement as may equired from time to time. Nevertheless, MSFL is committed to providing independent and transparent recommendations to its clients, and would appy to provide information in response to specific client queries.

NAME DESIGNATION E-MAIL

Varun Gupta Head - Research [email protected]

Pashupati Nath Jha Research Analyst [email protected]

Vikram Singh Research Analyst [email protected]


Documents

Results Tracker 22.10.11