AUDITED FINANCIAL RESULTS FOR THE FINANCIAL YEAR ENDED 31st MARCH 2020 |
Rs. lacs |
|
Particulars |
For the Quarter / three months ended |
For the Year ended |
31.03.2020 |
31.12.2019 |
31.03.2019 |
31.03.2020 |
31.03.2019 |
(Audited) |
(UnAudited) |
(Audited) |
(Audited) |
|
|
|
|
|
|
|
|
Income from Operations |
|
|
|
|
|
1 |
Revenue from Operations (Refer Note No. 3) |
6,059.39 |
6,515.34 |
7,157.73 |
25,814.17 |
28,625.86 |
2 |
Other Income |
90.25 |
97.73 |
79.52 |
507.51 |
260.76 |
3 |
Total Revenue |
6,149.64 |
6,613.07 |
7,237.25 |
26,321.68 |
28,886.62 |
4 |
Expenditure |
|
|
|
|
|
|
(a) Cost of materials consumed |
2,802.65 |
2,923.23 |
3,557.73 |
12,357.96 |
14,636.76 |
|
(b) Changes in inventories of finished goods and work-in-progress |
197.79 |
228.63 |
-68.50 |
-32.40 |
-225.06 |
|
(c) Employee benefits expense |
1,059.92 |
1,189.94 |
1,321.74 |
4,795.59 |
5,171.85 |
|
(d) Finance cost |
33.37 |
40.64 |
37.41 |
152.82 |
164.93 |
|
(e) Depreciation and amortisation expense |
136.48 |
155.07 |
125.10 |
542.33 |
494.50 |
|
(f) Other expenses |
1,824.04 |
1,998.74 |
1,875.95 |
8,205.25 |
7,994.34 |
5 |
Total Expenses ( a ... g ) |
6,054.25 |
6,536.25 |
6,849.43 |
26,021.55 |
28,237.32 |
6 |
Total Profit/ (Loss) before Exceptional items and Tax (3-5) |
95.39 |
76.82 |
387.82 |
300.13 |
649.30 |
7 |
Exceptional item: |
|
|
|
|
|
|
Ex-gratia to employees under Voluntary Retirement Scheme |
|
- |
|
- |
- |
8 |
Profit / (Loss) Before Tax (6 - 7) |
95.39 |
76.82 |
387.82 |
300.13 |
649.30 |
|
|
|
|
|
|
|
9 |
Tax expense |
|
|
|
|
|
|
- Current Tax |
18.50 |
7.85 |
79.84 |
52.68 |
133.67 |
|
- Previous Year's Tax |
-36.63 |
21.17 |
-75.57 |
(4.32) |
(189.79) |
|
- Deferred Tax |
|
|
|
|
|
|
|
113.52 |
47.80 |
383.55 |
251.77 |
705.42 |
10 |
Profit/ (Loss) for the period from continuing operations (8 - 9) |
- |
- |
- |
- |
- |
11 |
Profit/ (Loss) for the period from discontinued operations, if any |
113.52 |
47.80 |
383.55 |
251.77 |
705.42 |
12 |
Profit/ (Loss) for the period (10 + 11) |
|
|
|
|
|
13 |
Other Comprehensive Income |
-67.28 |
- |
42.12 |
(67.28) |
34.71 |
|
a) (i) Item that will not be reclassified to Profit & Loss |
13.85 |
- |
-8.50 |
13.85 |
(7.15) |
|
b) (i) Item that will be reclassified to Profit & Loss |
0.00 |
- |
0.00 |
- |
0.00 |
|
(ii) Income Tax relating to item that will be reclassified to Profit & Loss |
- |
- |
- |
- |
- |
14 |
Total Comprehensive Income (12+13) |
60.09 |
47.80 |
417.17 |
198.34 |
732.98 |
15 |
Paid up Equity Share Capital-Face Value-Rs.10/- each |
393.46 |
393.46 |
393.46 |
393.46 |
393.46 |
16 |
Reserves excluding Revaluation Reserve as per balance sheet of accounting year |
|
|
|
8,003.52 |
7,805.03 |
17 |
Earnings Per Share (EPS) - in Rs. |
|
|
|
|
|
|
a) Basic and diluted EPS before Extraordinary items (not annualised) - in Rs. |
2.89 |
1.21 |
9.75 |
6.40 |
17.93 |
|
b) Basic and diluted EPS after Extraordinary items (not annualised) - in Rs. |
2.89 |
1.21 |
9.75 |
6.40 |
17.93 |
Notes : |
1 |
Statement of Assets and Liabilities (Audited): Rs. In Lacs |
As at 31.03.2019 |
As at 31.03.2018 |
|
|
(Audited) |
(Audited) |
A |
ASSETS |
|
|
|
|
1 |
Non-current Assets |
|
|
|
|
|
(a) Property, Plant and Equipment |
6,444.33 |
|
6,660.16 |
|
|
(b) Capital work-in-progress |
229.44 |
|
3.14 |
|
|
(c) Investment Property |
36.68 |
|
37.04 |
|
|
(d) Other intangible Assets |
12.69 |
|
0.00 |
|
|
(e) Intangible assets under development |
88.59 |
|
- |
|
|
|
|
6,811.73 |
|
6,700.34 |
|
|
|
|
|
|
|
(f) Financial Assets |
|
|
|
|
|
i. Investments |
92.48 |
|
2.58 |
|
|
ii. Other financial assets |
15.70 |
|
18.92 |
|
|
(e) Non Current tax assets (Net) |
|
|
|
|
|
(f) Other Non-Current Assets |
620.40 |
|
852.31 |
|
|
|
|
728.58 |
|
873.81 |
|
Sub-total - Non-current Assets |
|
7,540.31 |
|
7,574.15 |
2 |
Current Assets |
|
|
|
|
|
(a) Inventories |
3,770.65 |
|
3,857.51 |
|
|
(b) Financial Assets |
|
|
|
|
|
i. Trade Receivables |
5,260.19 |
|
6,229.88 |
|
|
ii. Cash and cash equivalents |
337.12 |
|
386.08 |
|
|
iii. Other financial assets |
59.07 |
|
52.67 |
|
|
(c) Other Current Assets |
930.99 |
|
773.56 |
|
|
Sub-total - Current Assets |
|
10,358.02 |
|
11,299.70 |
|
TOTAL - ASSETS |
|
17,898.33 |
|
18,873.85 |
B |
EQUITY AND LIABILITIES |
|
|
|
|
|
|
|
|
|
|
1 |
Equity |
|
|
|
|
|
(a) Equity Share Capital |
393.46 |
|
393.46 |
|
|
(b) Other Equity |
8,003.36 |
|
7,805.02 |
|
|
Sub-total - Shareholders' funds |
|
8,396.82 |
|
8,198.48 |
|
LIABILITIES |
|
|
|
|
2 |
Non-current liabilities |
|
|
|
|
|
(a) Financial Liabilities |
|
|
|
|
|
i. Borrowings |
- |
|
- |
|
|
(b) Provisions |
150.72 |
|
107.20 |
|
|
(c) Deferred Tax Liabilities (Net) |
979.54 |
|
983.86 |
|
|
(d) Liabilities for Tax (Net) |
1,064.20 |
|
1,084.13 |
|
|
Sub-total - Non-current liabilities |
|
2,194.46 |
|
2,175.19 |
3 |
Current liabilities |
|
|
|
|
|
(a) Financial Liabilities |
|
|
|
|
|
i. Short-term borrowings |
2,400.99 |
|
3,338.06 |
|
|
ii. Trade payables |
|
|
|
|
|
(A) Total outstanding dues of micro enterprises and small enterprises |
|
780.43 |
|
491.58 |
|
|
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises |
|
2,397.17 |
|
2,831.67 |
|
|
iii. Other Financial Liabilities |
1,387.15 |
|
1,657.00 |
|
|
(b) Other current liabilities |
320.26 |
|
116.19 |
|
|
(c) Provisions |
21.05 |
|
36.13 |
|
|
(d) Liabilities for tax (Net) |
|
- |
|
29.55 |
|
|
Sub-total - Current liabilities |
|
7,307.05 |
|
8,500.18 |
|
TOTAL - EQUITY AND LIABILITIES |
|
17,898.33 |
|
18,873.85 |
|
Cash Flow Statement for the year ended 31st March, 2020: |
|
|
Rs. in lacs |
|
|
|
|
|
|
|
|
|
For the year ended 31.03.2020 |
|
For the year ended
31.03.2019 |
|
A. |
CASH FLOW FROM OPERATING ACTIVITIES |
|
|
|
|
|
Profit / (Loss) before Tax |
300.13 |
|
649.29 |
|
|
Adjustments for: |
|
|
|
|
|
Depreciation and Amortization |
542.33 |
|
494.50 |
|
|
Unrealised (Gain) / loss on Foreign Exchange Fluctuations (Net) |
253.91 |
|
(54.00) |
|
|
Other adjustments |
(67.28) |
|
34.71 |
|
|
Profit / (Loss) on Sale of fixed assets |
(0.83) |
|
- |
|
|
Advance writen off |
171.73 |
|
|
|
|
Payable written back |
(280.96) |
|
|
|
|
Provision for leave encashment |
28.44 |
|
9.72 |
|
|
Interest Income |
(32.74) |
|
(37.75) |
|
|
Interest Expenses |
152.82 |
|
164.93 |
|
|
Cash Generated Before Working Capital Changes |
1,067.55 |
|
1,261.40 |
|
|
Movement In Working Capital |
|
|
|
|
|
Increase / (Decrease) in Trade Payables |
(149.46) |
|
333.44 |
|
|
Increase / (Decrease) in Other Financial Liabilities |
(14.97) |
|
737.92 |
|
|
Increase / (Decrease) in Other Liabilities |
204.07 |
|
(163.23) |
|
|
(Increase) / Decrease in Trade Receivables |
813.51 |
|
(978.06) |
|
|
(Increase) / Decrease in Inventories |
86.86 |
|
(571.12) |
|
|
(Increase) / Decrease in Other Financial Assets |
(1.98) |
|
1.06 |
|
|
(Increase) / Decrease in Other Assets |
(204.60) |
|
(258.27) |
|
|
Cash Generated From Operations |
1,800.98 |
|
363.14 |
|
|
Direct Taxes Paid (net) |
(88.31) |
|
(111.27) |
|
|
Net Cash Flow From / (Used in) Operating Activities |
1,712.67 |
|
251.87 |
|
|
|
|
|
|
|
B. |
CASH FLOW FROM / (USED IN) INVESTING ACTIVITIES |
|
|
|
|
|
Purchase of PPE and Intangible Assets |
(618.47) |
|
(365.42) |
|
|
Proceeds from Sale of PPE |
1.56 |
|
- |
|
|
Purchase of Non Current Investments /Advance |
- |
|
(90.00) |
|
|
Deposit made for Margin money for Bank Guaratee |
(2.34) |
|
- |
|
|
Sale of Non Current Investments |
0.10 |
|
- |
|
|
Interest Income Received |
31.54 |
|
38.24 |
|
|
Net Cash Flow From / (Used in) Investing Activities |
(587.61) |
|
(417.18) |
|
|
|
|
|
|
|
C. |
CASH FLOW FROM / (USED IN) FINANCING ACTIVITIES |
|
|
|
|
|
Proceeds from/(to) Short - Term Borrowings (Net) * |
(1,030.99) |
|
360.07 |
|
|
Dividend paid |
- |
|
(0.01) |
|
|
Interest Paid |
(143.61) |
|
(164.93) |
|
|
Net Cash Flow From / (Used in) Financing Activities |
(1,174.60) |
|
195.13 |
|
|
|
|
|
|
|
|
Net Increase / (Decrease) in Cash and Cash Equivalents (A+B+C) |
(49.54) |
|
29.82 |
|
|
Cash and Cash Equivalents at the beginning of the year |
384.32 |
|
354.48 |
|
|
Cash and Cash Equivalents at the end of the year |
334.78 |
|
384.30 |
|
|
|
|
|
|
|
|
Components of Cash and Cash Equivalents |
|
|
|
|
|
|
|
|
|
|
|
Cash and cheques on Hand |
22.92 |
|
23.95 |
|
|
Balances with Banks |
|
|
|
|
|
-On Current Accounts |
11.86 |
|
60.37 |
|
|
-On Deposit Accounts |
300.00 |
|
300.00 |
|
|
Cheques, Drafts on hand |
- |
|
- |
|
|
Cash and cash Equivalent |
334.78 |
|
384.32 |
|
|
|
|
|
|
|
|
Non Cash Investement/Financing Activities |
|
|
|
|
|
*Foreign Exchange Movement |
93.92 |
|
(43.67) |
|
|
|
|
|
|
|
|
The above cash flow statement has been prepared under the 'Indirect Method' as set out in the Ind AS - 7 on Cash Flow Statements. |
|
|
|
1 |
The operations of the Company relate only to one segment viz., friction materials. |
2 |
The above audited financial results of the Company have been prepared in accordance with Ind AS notified under the Companies (Indian Accounting Standards) Rules, 2015. These results were reviewed and recommended by the Audit Committee and approved by the Board of Directors at its meeting held on 27th June, 2020. The Statutory Auditors have carried out an audit for the year ended 31st March, 2020 and have issued an unqualified report thereon. |
3 |
The spread of COVID-19 has impacted global economic activity as has been witnessed in several countries. There have been severe disruptions in businesses in India during the Lock down period. The Company has resumed production and Export and domestic sales are picking up. The situation is evolving and the assessment of impact due to COVID-19 is a continuous process, given the uncertainties. |
|
Management has conducted the possible impact of known events arising from COVID-19 pandemic in the preparation of these financial statements and has analysed events post Balance Sheet date and believes that there will not be any material effect on the carrying values of the assets and liabilities of the Company on the reporting date and there is no change in its ability to continue as a Going Concern. |
4 |
Other Comprehensive Income mainly comprise of the impact on movement in fair value of Non-Current Investments in Equity and Remeasurement of Defined Plan Benefits |
5 |
The figures for the last quarter are the balancing figures between the audited figures in respect of the full financial year and the published year to date figures upto the third quarter of the respective financial years ended 31.03.2020 / 31.03.2019. |
6 |
Prior period figures have been regrouped wherever necessary to confirm to current period classification. |
On behalf of the Board |
For SUNDARAM BRAKE LININGS LIMITED |
|
Chennai
27th June 2020 |
KRISHNA MAHESH
MANAGING DIRECTOR |
Visit our website: www.tvsbrakelinings.com |
|
|