LAKSHMI PRECISION SCREWS LIMITED
Regd. Office: 46/1, Mile Stone,
Hissar Road, Rohtak - 124 001 (Haryana)
Audited Financial Results for the Year Ended 31st March, 2011 |
| (Rs. In Lacs.) |
| |
|
|
| |
|
Standalone |
Consolidated |
| S. No. |
Particulars |
Quarter Ended |
Year Ended |
Year Ended |
Year Ended |
| 31.03.2011 |
31.03.2010 |
31.03.2011 |
31.03.2010 |
31.03.2011 |
31.03.2010 |
| |
Domestic Sales (Net) |
6692.66 |
5860.42 |
25522.71 |
19328.50 |
30078.49 |
22491.16 |
| |
Export Sales |
1502.62 |
1062.14 |
5074.69 |
3469.23 |
5074.69 |
3469.23 |
| 1 |
Net Sales/ Income from Operations |
8195.28 |
6922.56 |
30597.40 |
22797.73 |
35153.18 |
25960.39 |
| 2 |
Other Operating Income |
83.15 |
4.35 |
118.15 |
21.83 |
126.36 |
42.15 |
| 3 |
Total Income (1+2) |
8278.43 |
6926.91 |
30715.55 |
22819.56 |
35279.54 |
26002.54 |
| 4 |
Expenditure |
|
|
|
|
|
|
| |
a.(Increase)/ Decrease in stock in trade and work in progress |
(1010.76) |
(285.45) |
(1731.03) |
(311.98) |
(1953.95) |
(503.03) |
| |
b. Consumption of raw materials |
3921.32 |
2577.13 |
13152.10 |
8091.43 |
13152.10 |
8091.43 |
| |
c. Purchase of traded goods |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| |
d. Employees cost |
1143.40 |
1041.16 |
4631.01 |
3773.83 |
4994.47 |
4015.35 |
| |
e. Depreciation |
594.99 |
324.52 |
1811.68 |
1239.08 |
1882.26 |
1310.00 |
| |
f. Other expenditure |
|
|
|
|
|
|
| |
- Sub contract charges |
983.47 |
533.07 |
2396.66 |
1530.03 |
2380.67 |
1530.03 |
| |
- Others |
2028.25 |
1827.91 |
7900.22 |
6265.33 |
11747.40 |
8943.78 |
| |
g. Total Expenditure (a+b+c+d+e+f) |
7660.68 |
6018.34 |
28160.65 |
20587.73 |
32202.95 |
23387.56 |
| 5 |
Profit from Operations before other income, interest and exceptional Items (3-4) |
617.76 |
908.55 |
2554.91 |
2231.82 |
3076.59 |
2614.98 |
| 6 |
Other Income |
321.36 |
112.27 |
646.82 |
161.12 |
649.37 |
176.78 |
| 7 |
Profit before Interest & Exceptional Items (5+6) |
939.11 |
1020.82 |
3201.72 |
2392.94 |
3725.96 |
2791.76 |
| 8 |
Interest |
441.97 |
418.13 |
1834.66 |
1534.27 |
1874.34 |
1657.60 |
| 9 |
Profit after interest but before Exceptional Items (7-8) |
497.15 |
602.69 |
1367.07 |
858.66 |
1851.62 |
1134.16 |
| 10 |
Exceptional Items |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 11 |
Profit from ordinary activities before tax (9+10) |
497.15 |
602.69 |
1367.07 |
858.66 |
1851.62 |
1134.16 |
| 12 |
Tax Expenses |
|
|
|
|
|
|
| |
- Income Tax |
76.99 |
366.58 |
325.52 |
484.02 |
497.97 |
586.42 |
| |
- Deferred Tax |
82.76 |
(125.28) |
150.93 |
(154.69) |
116.10 |
(152.50) |
| |
- Wealth Tax |
0.55 |
0.21 |
2.60 |
1.72 |
2.60 |
1.72 |
| |
Total Tax Expenses |
160.30 |
241.51 |
479.05 |
331.05 |
616.67 |
435.64 |
| 13 |
Net Profit from ordinary activities after tax (11-12) |
336.85 |
361.18 |
888.02 |
527.61 |
1234.95 |
698.52 |
| 14 |
Extraordinary items (net of tax expense) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| |
Net Profit after Taxation (13-14) |
336.85 |
361.18 |
888.02 |
527.61 |
1234.95 |
698.52 |
| |
Add : Share of Profit in Associates |
0.00 |
0.00 |
0.00 |
0.00 |
(8.03) |
(7.14) |
| 15 |
Net Profit after Taxation & Share of Profit in Associates |
336.85 |
361.18 |
888.02 |
527.61 |
1226.92 |
691.38 |
| 16 |
Paid-up equity share capital (Face value of Rs.10/- per share) |
1094.17 |
1094.17 |
1094.17 |
1094.17 |
1094.17 |
1094.17 |
| 17 |
Reserves excluding Rev. Reserve as per balance sheet of previous year |
- |
- |
8363.08 |
7656.26 |
10030.17 |
9033.11 |
| 18 |
Earnings Per Share (EPS) (Rs.) |
|
|
|
|
|
|
| |
(a) Basic and diluted EPS before Extraordinary items |
3.08 |
3.30 |
8.12 |
4.82 |
11.21 |
6.32 |
| |
(b) Basic and diluted EPS after Extraordinary items |
3.08 |
3.30 |
8.12 |
4.82 |
11.21 |
6.32 |
| 19 |
Public Shareholding: |
|
|
|
|
|
|
| |
No. of Shares |
4031943 |
4031943 |
4031943 |
4031943 |
|
|
| |
% of Shareholding |
36.85 |
36.85 |
36.85 |
36.85 |
|
|
| 20 |
Promoters and Promoter group |
|
|
|
|
|
|
| |
Shareholding |
|
|
|
|
|
|
| |
a) Pledge/ Encumbered |
|
|
|
|
|
|
| |
- Number of shares |
NIL |
NIL |
NIL |
NIL |
|
|
| |
- Percentage of shares (as a % of the total shareholding of promoter and promoter group) |
NIL |
NIL |
NIL |
NIL |
|
|
| |
- Percentage of shares (as a % of the total share capital of the Company) |
NIL |
NIL |
NIL |
NIL |
|
|
| |
b) Non-encumbered |
|
|
|
|
|
|
| |
- Number of shares |
6909724 |
6909724 |
6909724 |
6909724 |
|
|
| |
- Percentage of shares (as a % of the total shareholding of promoter and promoter group) |
100.00 |
100.00 |
100.00 |
100.00 |
|
|
| |
- Percentage of shares (as a % of the total share capital of the Company) |
63.15 |
63.15 |
63.15 |
63.15 |
|
|
| Notes: |
| 1 |
Disclosure of Balance Sheet as per clauses 41(I)(ea) of the Listing Agreement for the year ended 31st March, 2011 |
| (Rs. In Lacs.) |
|
Standalone |
Consolidated |
|
Year Ended |
Year Ended |
Year Ended |
Year Ended |
| |
31.03.2011 |
31.03.2010 |
31.03.2011 |
31.03.2010 |
| |
Audited |
Audited |
Audited |
Audited |
| Shareholders' Funds: |
|
|
|
|
| (a) Share Capital |
1094.17 |
1094.17 |
1094.17 |
1094.17 |
| (b) Reserves and Surplus |
8363.08 |
7656.26 |
10041.84 |
9033.11 |
| Sub Total |
9457.25 |
8750.43 |
11136.01 |
10127.28 |
| Loan Funds |
14583.57 |
11986.06 |
14830.48 |
12258.79 |
| MINORITY INTEREST |
0.00 |
0.00 |
46.34 |
46.21 |
| Deferred Tax Liabilities (net) |
333.18 |
182.25 |
291.57 |
174.01 |
| TOTAL |
24374.00 |
20918.74 |
26304.40 |
22606.29 |
| Fixed Assets |
9184.16 |
5949.68 |
9611.25 |
6412.13 |
| Investments |
427.37 |
427.37 |
150.15 |
158.17 |
| Current Assets, Loans and Advances |
|
|
|
|
| (a) Inventories |
17372.39 |
15478.48 |
18131.31 |
16018.23 |
| (b) Sundry Debtors |
6328.78 |
5353.51 |
7740.30 |
6571.49 |
| (c) Cash and Bank balances |
909.83 |
971.68 |
1001.33 |
1086.95 |
| (d) Other Current Assets |
474.85 |
198.54 |
475.25 |
206.08 |
| (e) Loans and Advances |
2043.42 |
1595.88 |
2170.51 |
1647.34 |
| |
27129.26 |
23598.09 |
29518.70 |
25530.09 |
| Less: Current Liabilities and Provisions |
|
|
|
|
| (a) Liabilities |
12011.84 |
8603.66 |
12541.53 |
8991.54 |
| (b) Provisions |
391.84 |
470.03 |
471.06 |
519.85 |
| Total Current Liabilities |
12403.68 |
9073.69 |
13012.59 |
9511.39 |
| Net Current Assets |
14725.58 |
14524.40 |
16506.11 |
16018.70 |
| Miscellaneous Expenditure (Not written off or adjusted) |
36.89 |
17.29 |
36.89 |
17.29 |
| TOTAL |
24374.00 |
20918.74 |
26304.40 |
22606.29 |
| |
|
|
|
|
|
|
|
| 2 |
The above financial results have been reviewed by the Audit Committee and then approved by the Board of Directors at their respective meetings held on May 30, 2011. |
| 3 |
The Board has recommended a Dividend of Rs.1.50 per share (15%) for the financial year ended March 31, 2011 subject to the approval of the members. |
| 4 |
The Company is operating only in one segment viz. Fasteners. |
| 5 |
There is a change in accounting policy with regard to accounting treatment of Dies and Tools. Dies and Tools amounting of Rs.25.02 crores and having useful life of more than three years have been capitalised and depreciation has been charged accordingly. Due to such change profit for the period ending March 31, 2011 is lower by Rs.1.62 lacs. |
| 6 |
Consolidated financial results include financial results of subsidiary company, associate concerns and joint ventures companies. |
| 7 |
Previous year's figures have been regrouped/ rearranged wherever considered necessary to make them comparable with those of current year. |
| 8 |
During the quarter investor complaint- Opening - Nil, Received - Nil, Resolved - Nil, Closing - Nil. |