| AUDITED FINANCIAL RESULTS FOR THE FINANCIAL YEAR ENDED 31st MARCH 2015 |
| Rs. lacs |
| |
Particulars |
For the Quarter / three months ended |
For the Year ended |
| 31.03.2015 |
31.12.2014 |
31.03.2014 |
31.03.2015 |
31.03.2014 |
| (UnAudited) |
(Audited) |
| |
|
|
|
|
|
|
| 1 |
Income from Operations |
|
|
|
|
|
| |
(a) Net sales / income from operations (net of excise duty) |
5,416.84 |
6,134.27 |
6,374.34 |
23,492.66 |
24,361.71 |
| |
(b) Other Operating Income |
52.49 |
46.48 |
126.09 |
158.11 |
299.93 |
| |
Total Income from operations (net) |
5,469.33 |
6,180.75 |
6,500.43 |
23,650.77 |
24,661.64 |
| 2 |
Expenses |
|
|
|
|
|
| |
(a) Cost of materials consumed |
2,607.47 |
3,053.30 |
3,369.62 |
12,246.71 |
12,280.71 |
| |
(b) Purchases of stock-in-trade |
- |
- |
- |
- |
- |
| |
(c) Changes in inventories of finished goods & work-in-progress |
(285.04) |
(42.16) |
34.92 |
(624.56) |
450.12 |
| |
(d) Employee benefits expense |
923.25 |
1,010.57 |
757.69 |
3,851.51 |
3,434.87 |
| |
(e) Depreciation and amortisation expense |
157.77 |
177.00 |
182.18 |
688.77 |
810.92 |
| |
(f) Other expenses |
2,294.21 |
1,895.01 |
2,341.51 |
8,112.02 |
7,970.84 |
| |
Total Expenses ( a ... f ) |
5,697.66 |
6,093.72 |
6,685.92 |
24,274.45 |
24,947.46 |
| 3 |
Profit/(Loss) from Operations before Other Income,
finance cost & Exceptional items (1-2) |
(228.33) |
87.03 |
(185.49) |
(623.68) |
(285.82) |
| 4 |
Other Income |
44.26 |
12.08 |
85.22 |
98.76 |
250.87 |
| 5 |
Profit / (Loss) from ordinary activities
before finance costs & Exceptional items (3+4) |
(184.08) |
99.11 |
(100.27) |
(524.92) |
(34.95) |
| 6 |
Finance costs |
97.79 |
98.75 |
69.96 |
368.04 |
292.66 |
| 7 |
Profit / (Loss) from ordinary activities after finance costs
but before exceptional items (5-6) |
(281.87) |
0.36 |
(170.23) |
(892.96) |
(327.61) |
| 8 |
Exceptional items: |
- |
- |
339.71 |
- |
339.71 |
| 9 |
Profit / (Loss) from Ordinary
Activities Before Tax (7 - 8) |
(281.87) |
0.36 |
169.48 |
(892.96) |
12.10 |
| 10 |
Tax expense |
|
|
|
|
|
| |
- Current Tax |
(0.09) |
- |
(0.05) |
(0.09) |
(0.05) |
| |
- Previous Year's Tax |
(644.44) |
- |
(409.29) |
(644.44) |
(409.29) |
| |
- Deferred Tax |
82.75 |
- |
(124.40) |
82.75 |
(124.40) |
| 11 |
Net Profit/ (Loss) from Ordinary
Activities After Tax (9 - 10) |
(843.65) |
0.36 |
(364.26) |
(1,454.74) |
(521.64) |
| 12 |
Extraordinary Items (net) (net of tax expense) |
- |
- |
- |
- |
- |
| 13 |
Net Profit / (Loss) for the period (11 - 12) |
(843.65) |
0.36 |
(364.26) |
(1,454.74) |
(521.64) |
| 14 |
Paid up Equity Share Capital-Face Value-Rs.10/- each |
393.46 |
393.46 |
393.46 |
393.46 |
393.46 |
| 15 |
Reserves excluding Revaluation Reserve as per balance sheet |
|
|
|
6,592.19 |
8,265.71 |
| 16 |
Earnings Per Share (EPS) - in Rs. |
|
|
|
|
|
| |
i) Basic and diluted EPS before
Extraordinary items (not annualised) - in Rs. |
(21.44) |
0.01 |
(9.26) |
(36.97) |
(13.26) |
| |
ii) Basic and diluted EPS after Extraordinary items (not annualised) - in Rs. |
(21.44) |
0.01 |
(9.26) |
(36.97) |
(13.26) |
| See accompanying note to the financial results |
| PART II |
| |
Select information for the quarter and year
ended 31st March 2015 and same period of previous year |
| A |
PARTICULARS OF SHAREHOLDING |
|
|
|
|
|
| 1 |
Public shareholding
|
|
|
|
|
|
| |
- Number of shares |
1,355,791 |
1,335,791 |
1,335,791 |
1,355,791 |
1,335,791 |
| |
- Percentage of shareholding |
34.5% |
34.0% |
34.0% |
34.5% |
34.0% |
| 2 |
Promoters and Promoter Group Shareholding |
|
|
|
|
|
| |
a. Pledged/Encumbered |
|
|
|
|
|
| |
- Number of shares |
Nil |
Nil |
Nil |
Nil |
Nil |
| |
-
Percentage of shares (as a % of the total shareholding
of the promoter and promoter group) |
- |
- |
- |
- |
- |
| |
-
Percentage of shares (as a % of the total share capital
of the company) |
Nil |
Nil |
Nil |
Nil |
Nil |
| |
b. Non-encumbered |
|
|
|
|
|
| |
- Number of shares |
2,578,784 |
2,598,784 |
2,598,784 |
2,578,784 |
2,598,784 |
| |
- Percentage of shares (as a % of the total shareholding of the promoter and promoter group) |
100.0% |
100.0% |
100.0% |
100.0% |
100.0% |
| |
- Percentage of shares (as a % of the total share capital of the company) |
65.5% |
66.0% |
66.0% |
65.5% |
66.0% |
|
Particulars |
3 months ended 31st March 2015 |
| B. |
INVESTOR COMPLAINTS |
NIL |
| |
Pending at the beginning of the quarter |
NIL |
| |
Received during the quarter |
NIL |
| |
Disposed of during the quarter |
NIL |
| |
Remaining unresolved at the end of the quarter |
NIL |
| Notes : |
| 1 |
Statement of Assets and Liabilities (Audited): |
As at 31.03.2015 |
As at 31.03.2014 |
| |
|
|
Rs. Lacs |
|
Rs. Lacs |
| A |
EQUITY AND LIABILITIES |
|
|
|
|
| |
|
|
|
|
|
| 1 |
Shareholders' funds |
|
|
|
|
| |
(a) Share Capital |
393.46 |
|
393.46 |
|
| |
(b) Reserves & Surplus |
6,592.19 |
|
8,265.71 |
|
| |
(c) Money received against Share Warrants |
- |
|
- |
|
| |
Sub-total - Shareholders' funds |
|
6,985.65 |
|
8,659.16 |
| 2 |
Share application maney pending allotment |
|
- |
|
- |
| 3 |
Non-current liabilities |
|
|
|
|
| |
(a) Long-term borrowings |
764.15 |
|
1,296.35 |
|
| |
(b) Deferred tax liabilities (net) |
1,198.02 |
|
1,280.77 |
|
| |
(c) Other long-term liabilities |
- |
|
- |
|
| |
(d) Long-term provisions |
72.87 |
|
78.04 |
|
| |
Sub-total - Non-current liabilities |
|
2,035.04 |
|
2,655.16 |
| 4 |
Current liabilities |
|
|
|
|
| |
(a) Short-term borrowings |
3,764.88 |
|
2,755.03 |
|
| |
(b) Trade payables |
2,273.39 |
|
2,299.72 |
|
| |
(c) Other current liabilities |
617.06 |
|
555.05 |
|
| |
(d) Short-term provisions |
2,001.53 |
|
1,338.16 |
|
| |
Sub-total - Current liabilities |
|
8,656.86 |
|
6,947.96 |
| |
TOTAL - EQUITY AND LIABILITIES |
|
17,677.55 |
|
18,262.28 |
| |
|
|
|
|
|
| |
ASSETS |
|
|
|
|
| 1 |
Non-current Assets |
|
|
|
|
| |
(a) Fixed Assets |
8,073.97 |
|
8,715.24 |
|
| |
(b) Non-Current Investments |
2.10 |
|
0.60 |
|
| |
(c) Deferred Tax Assets (Net) |
- |
|
- |
|
| |
(d) Long-term Loans & Advances |
437.33 |
|
389.44 |
|
| |
(e) Other Non-Current Assets |
0.22 |
|
- |
|
| |
Sub-total - Non-current Assets |
|
8,513.62 |
|
9,105.28 |
| 2 |
Current Assets |
|
|
|
|
| |
(a) Current Investments |
- |
|
- |
|
| |
(b) Inventories |
2,876.54 |
|
2,300.23 |
|
| |
(c) Trade Receivables |
5,403.13 |
|
5,764.31 |
|
| |
(d) Cash and cash equivalents |
343.45 |
|
395.14 |
|
| |
(e) Short-term loans and advances |
540.81 |
|
697.32 |
|
| |
(f) Other Current Assets |
- |
|
- |
|
| |
Sub-total - Current Assets |
|
9,163.93 |
|
9,157.00 |
| |
TOTAL - ASSETS |
|
17,677.55 |
|
18,262.28 |
| 2 |
| The operations of the Company relate only to one segment viz., friction materials. |
|
|
| 3 |
| Depreciation for the current year has been charged with reference to the estimated useful life as given in Schedule II of Companies Act, 2013. In respect of assets whose useful life stood completed as at 01.04.2014, adjustment against retained earnings for Rs. 218.78 lacs has been made in arriving at the cumulative depreciation as at 31.03.2015. |
|
| 4 |
| The above results were reviewed by the Audit Committee at its Meeting held on 22nd May 2015 and approved by the Board of Directors at its meeting held on 22nd May 2015. |
|
| 5 |
Prior period figures have been regrouped wherever necessary to conform to current period classification. |
| 6 |
| The figures for the quarters ended March 31, 2015 / 2014 are the balancing figures between the Audited figures in respect of the financial years and the published years to date figures upto December 31, 2014 / 2013. |
|
|
| On behalf of the Board |
| For SUNDARAM BRAKE LININGS LIMITED |
|
Madurai
22th May 2015 |
KRISHNA MAHESH
MANAGING DIRECTOR |
| Visit our website: www.tvsbrakelinings.com |
|
|
|
