Mint Money's The Q Report

COMPLIMENTARY TO THE READERS OF MINT

mintmoney.livemint.com

The Q Report Quarterly Results Series I

mint money

Mint money Q1 report

Monika Halan Editor, Mint Money

EDITOR'S NOTE EDITORIAL TEAM Editor, Mint Money Monika Halan Compiled by Prashant Mukherjee Mark to Market team Manas Chakravarty Mobis Philipose Pallavi Pengonda Ravi Ananthanarayanan Vatsala Kamat Data Ashwin Ramarathinam Analysts Angel Securities Asit C. Mehta Edelweiss Securities India Infoline Motilal Oswal Prabhudas Lilladher Sharekhan Desk Nidhi Sinha Saurabh Kumar DESIGN TEAM Abel Robinson Uttam Sharma DATA SOURCE Capitaline

Cover illustration Uttam Sharma/Mint

M

ost people’s eyes glaze over when they look at rows and columns filled with data. But those who read the language of data find stories and stories in the long lines of numbers. The basis of making money is either to be able to read data yourself or allow those who can—fund managers—to read it for you. But most successful stock investing needs this basic skill of data reading.

For those who can and want to read data, the next problem arises— where to get data in a form that is easy to read, easy to store and easy to carry around. I always thought that investors would find it easy to get this data off the Internet. The first time we fully understood the value of getting value-added data to our readers in a form and font that is useful was when we discontinued the mutual fund listings some months ago.

The sheer reader upset got us to quickly fix our systems and get the data back again in the paper.

A similar request—for value-added data—has now come from readers for compiling and printing quarterly results of companies in a book.

The more we thought about this input, the more we liked the idea. Yes, the data was available online and yes it can be downloaded, but the sheer utility of a book that holds the data together in one easy-to-use format beats 30 downloads any day. So dear reader, what you hold in your hand right now is the first of a four-part series called the Mint Money Q Report.

The Q1 Report documents the first quarter results of the 30 Sensex companies and the Q2 Report will document the second quarter and so on.

I know it is a bit late in the day for Q1 results, but we will be prompt with the Q2 Report once all the results are in. We’ve sourced the data from Capitaline. The analysis of the result is partly in-house with Mint’s Mark to Market team writing and partly from analysts’ reports that are outsourced.

This is a first cut of a new idea. We’re very open to suggestions and ideas to make this better. Happy data reading!

SEPTEMBER 2010 | 1

mint money

Mint money Q1 report

ACC Ltd

Cement and cement products

BSE code

500410

Price as on 24 September 2010

NSE symboL

ACC

R1,012.30

A

CC Ltd is one of the leading cement manufacturers of the country with operations in almost all parts of the country. The quarterly results of the company were in line with expectations of Edelweiss Securities with realization increasing by R3 per bag sequentially. However, volumes fell 5.2% leading to a 4% decline in sales. Increase in realizations by 1.5% was offset by 5% increase in the overall cost, leading to a 6% decline in earnings before interest, tax, depreciation and amortization per tonne to R1,049 on a sequential basis.

View of Edelweiss Securities

Quarter ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

2,020.70

2,101.81

1,921.46

1,969.39

2,081.26

Excise duty

0.00

0.00

0.00

0.00

0.00

Net sales

2,020.70

2,101.81

1,921.46

1,969.39

2,081.26

Other operating income

41.46

34.47

62.42

36.07

38.60

Other income

18.26

26.43

20.04

14.78

17.73

Total income

2,080.42

2,162.71

2,003.92

2,020.24

2,137.59

Total expenditure

1,467.75

1,479.58

1,490.79

1,301.48

1,346.90

PBDIT

612.67

683.13

513.13

718.76

790.69

Interest

14.07

12.75

18.06

13.51

15.95

PBDT

598.60

670.38

495.07

705.25

774.74

Depreciation

96.16

93.53

105.19

79.58

78.40

Tax

143.51

171.72

109.17

190.04

210.72

Reported profit after tax

358.93

405.13

280.71

435.63

485.62

Extraordinary items

-

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

358.93

405.13

280.71

435.63

485.62

EPS (R)

19.12

21.58

14.93

23.21

25.87

Equity

187.94

187.94

187.94

187.91

187.89

Public Shareholding (no. of shares in million)

101.01

101.01

101.01

100.97

100.41

Public Shareholding (% in equity share capital)

53.80

53.80

53.80

53.79

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

53.50 Figures in R crore unless specified

NOTES

SEPTEMBER 2010 | 3

mint money

Mint money Q1 report

Bharti Airtel Ltd Telecom services

BSE code

532454

Price as on 24 September 2010

NSE symboL

BHARTIARTL

R368.00

B

harti Airtel Ltd’s results were ahead of analysts’ estimates, just like its competitors Idea Cellular Ltd and Vodafone Essar Ltd. In a trend reversal, the core mobile services business in India and South Asia reported a 6.1% increase in revenues and a 4.9% rise in earnings before interest, tax, depreciation and amortization. This reflects improvement in the domestic wireless business since competition from new entrants, such as Uninor, hasn’t been as intense as was expected. But concerns remain. According to a recent Citigroup report, there is renewed regulatory concern on the sector; erosion of fundamental profitability thanks to the overshooting of third-generation (3G) spectrum bids and the possibility of sharp cuts in postpaid tariffs owing to operators’ fragmented 3G footprint. Number portability, when implemented, could affect tariffs. The performance of Zain is also critical.

Mobis Philipose

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

9,323.70

8,911.92

8,755.45

8,901.66

9,040.50

Excise duty

0.00

0.00

0.00

0.00

0.00

Net sales

9,323.70

8,911.92

8,755.45

8,901.66

9,040.50

Other operating income

0.00

0.00

0.00

0.00

0.00

Other income

50.00

32.40

16.11

25.44

15.70

Total income

9,373.70

8,944.32

8,771.56

8,927.10

9,056.20

Total expenditure

5,957.00

5,695.63

5,450.36

5,365.99

5,453.60

PBDIT

3,416.70

3,248.69

3,321.20

3,561.11

3,602.60

Interest

144.60

-279.84

-225.66

80.02

-430.20

PBDT

3,272.10

3,528.53

3,546.86

3,481.09

4,032.80

Depreciation

1,066.70

1,002.86

990.18

944.00

953.00

Tax

312.70

246.87

221.13

188.65

286.10

Reported profit after tax

1,930.90

2,129.61

2,312.10

2,296.94

2,687.50

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

1,930.90

2,129.61

2,312.10

2,296.94

2,687.50

EPS (R)

5.09

5.61

6.09

6.05

14.16

Equity

1,898.80

1,898.77

1,898.48

1,898.42

1,898.37

Public Shareholding (no. of shares in million)

1,220.15

1,221.74

1,221.16

1,226.59

618.73

Public Shareholding (% in equity share capital)

32.13

32.17

32.16

32.31

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

NOTES

4 | SEPTEMBER 2010

32.59 Figures in R crore unless specified

mint money

Mint money Q1 report

Bharat Heavy Electricals Ltd Heavy electrical equipment

BSE code

500103

Price as on 24 September 2010

NSE symboL

BHEL

R2,454.90

B

harat Heavy Electricals Ltd (Bhel) has recently floated an expression of interest (EoI) to appoint a consultant to work on ideas to use its cash reserves and to explore the possibility of the formation of a separate finance company in a joint venture with a strategic partner to finance power projects. As per the EoI, subsequently the proposed non-banking finance company (NBFC) could also target the opportunities in the overseas markets, particularly in countries where Bhel has a sizeable presence. This NBFC venture could also play a major role in facilitating orders from customers requiring equipment as well as financing and necessary financial advisory services.

View of Sharekhan

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

6,761.23

14,096.33

7,386.00

6,916.55

5,799.59

Excise duty

281.54

537.23

285.66

291.34

203.94

Net sales

6,479.69

13,559.10

7,100.34

6,625.21

5,595.65

Other operating income

121.35

385.55

128.88

102.31

75.77

Other income

163.45

207.98

193.29

195.50

227.09

Total income

6,764.49

14,152.63

7,422.51

6,923.02

5,898.51

Total expenditure

5,636.02

11,071.84

5,667.53

5,495.68

5,079.46

PBDIT

1,128.47

3,080.79

1,754.98

1,427.34

819.05

Interest

3.83

17.80

6.90

4.52

4.28

PBDT

1,124.64

3,062.99

1,748.08

1,422.82

814.77

Depreciation

126.89

164.69

103.81

93.41

96.10

Tax

330.10

988.72

571.68

471.53

248.08

Reported profit after tax

667.65

1,909.58

1,072.59

857.88

470.59

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

667.65

1,909.58

1,072.59

857.88

470.59

EPS (R)

13.64

39.01

21.91

17.53

9.61

Equity

489.52

489.52

489.52

489.52

489.52

Public Shareholding (no. of shares in million)

158.01

158.01

158.01

158.01

158.01

Public Shareholding (% in equity share capital)

32.28

32.28

32.28

32.28

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

32.28 Figures in R crore unless specified

NOTES

SEPTEMBER 2010 | 5

mint money

Mint money Q1 report

Cipla Ltd

Pharmaceuticals

BSE code

500087

Price as on 24 September 2010

NSE symboL

CIPLA

R316.90

T

he management of Cipla Ltd believes that revenue for FY11 will cross R6,000 crore and aggressive capital expenditure will continue. This represents growth of more than 7% over FY10. Cipla indicated it would invest R1,000 crore in the near future to build manufacturing facilities and expand existing ones to keep abreast of development and maintain its leading position in the pharmaceuticals space. Cipla is targeting profitability improvement through backward integration and focusing on more complex and low competition areas, such as biotechnology. The firm will invest $65 million in biotechnology ventures over three years and is likely to sell the products in India by early 2012.

View of Motilal Oswal

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

1,441.03

1,329.01

1,357.87

1,383.91

1,339.46

Excise duty

13.65

11.52

13.71

12.73

14.20

Net sales

1,427.38

1,317.49

1,344.16

1,371.18

1,325.26

Other operating income

52.38

57.20

94.34

71.70

48.69

Other income

16.75

140.08

17.84

12.82

11.97

Total income

1,496.51

1,514.77

1,456.34

1,455.70

1,385.92

Total expenditure

1,129.16

1,116.70

1,058.62

1,062.04

1,032.43

PBDIT

367.35

398.07

397.72

393.66

353.49

Interest

0.11

0.46

4.37

8.36

10.47

PBDT

367.24

397.61

393.35

385.30

343.02

Depreciation

54.82

49.48

45.67

47.81

45.81

Tax

51.25

67.60

52.65

57.75

50.50

Reported profit after tax

257.42

275.53

289.03

275.74

241.71

Extraordinary items

0.00

95.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

257.42

180.53

289.03

275.74

241.71

EPS (R)

3.21

3.43

3.60

3.55

3.11

Equity

160.58

160.58

160.58

160.58

155.46

Public Shareholding (no. of shares in million)

500.99

500.85

500.52

489.69

464.37

Public Shareholding (% in equity share capital)

62.40

62.38

62.34

60.99

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

NOTES

6 | SEPTEMBER 2010

59.74 Figures in R crore unless specified

mint money

Mint money Q1 report

DLF Ltd Realty

BSE code

532868

Price as on 24 September 2010

NSE symboL

DLF

R365.65

T

he first quarter results of DLF Ltd were largely in line with expectations with revenue being slightly better than our estimates. DLF reported a revenue growth of 23% year-on-year (y-o-y) and sequential growth of 1.7%.

The earnings before interest, tax, depreciation and amortization margins stood firm at 48.3%. The company’s profit after tax grew 3.7% y-o-y, but a sequential decline of 3.6%. DLF just soft launched one project this quarter. This is a citycentric project located in Chennai, where the company sold 0.23 million sq. ft.

View of Prabhudas Lilladher

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

651.89

781.97

887.16

314.19

417.97

Excise duty

0.00

0.00

0.00

0.00

0.00

Net sales

651.89

781.97

887.16

314.19

417.97

Other operating income

0.00

0.00

0.00

0.00

0.00

Other income

162.63

415.01

130.30

117.19

147.86

Total income

814.52

1,196.98

1,017.46

431.38

565.83

Total expenditure

221.97

410.42

487.52

189.19

210.00

PBDIT

592.55

786.56

529.94

242.19

355.83

Interest

308.71

261.86

210.87

167.78

206.73

PBDT

283.84

524.70

319.07

74.41

149.10

Depreciation

32.08

31.76

32.26

31.29

30.74

Tax

46.66

81.93

74.00

2.21

17.12

Reported profit after tax

205.10

411.01

224.43

33.78

100.40

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

205.10

411.01

224.43

33.78

100.40

EPS (R)

1.21

2.42

1.33

0.20

0.59

Equity

339.48

339.48

339.47

339.44

339.43

Public Shareholding (no. of shares in million)

362.60

362.59

362.54

362.39

362.39

Public Shareholding (% in equity share capital)

21.36

21.36

21.36

21.35

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

21.35 Figures in R crore unless specified

NOTES

SEPTEMBER 2010 | 7

mint money

Mint money Q1 report

hdfc bank Ltd BANK

BSE code

500180

Price as on 24 September 2010

NSE symboL

HDFCBANK

R2,491.40

H

DFC Bank Ltd has justified its premium valuations once again. Its performance has been far better than the industry’s. Deposit growth was a good 25.6% year-on-year (y-o-y), although dwarfed by a growth of 40.2% in gross advances—10% of the increase in advances was due to one-off short-term wholesale loans. Net interest margins rose a bit to 4.3% from 4.2% in the year ago period, but was down from the 4.4% during the March 2010 quarter. The profit is up 33.9% y-o-y compared with 32.6% y-o-y in the March quarter. Two factors helped the bank maintain its profit growth despite lower treasury income—one, lower provisions and two, higher core earnings.

Manas Chakravarty

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Interest earned

4,420.15

4,053.11

4,034.81

3,991.89

4,093.10

Other income

939.88

903.55

853.01

1,007.40

1,043.65

Total income

5,360.03

4,956.66

4,887.82

4,999.29

5,136.75

Operating expenses

3,611.32

3,262.29

3,264.12

3,406.29

3,618.10

Operating profit before provisions

1,748.71

1,694.37

1,623.70

1,593.00

1,518.65

Provisions and contingencies

555.02

439.91

447.72

594.14

658.82

Depreciation

0.00

0.00

0.00

0.00

0.00

Provision for taxes

381.98

417.84

357.48

311.40

253.72

Interest earned

4,053.11

4,053.11

4,053.11

4,053.11

4,053.11

Net profit

811.71

836.62

818.50

687.46

606.11

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

811.71

836.62

818.50

687.46

606.11

EPS (R)

17.70

18.30

18.70

16.10

14.20

Equity

459.69

457.74

455.24

427.36

426.18

Public shareholding (no. of shares in million)

351.05

349.10

346.59

344.91

343.74

Public shareholding (% in equity share capital

76.40

76.30

76.10

80.70

80.70

Net interest margin (%)

0.00

4.40

4.30

4.20

0.00

Net non-performing assets

0.30

0.30

0.50

0.50

0.60

Total deposits

183,033.00

167,404.00

154,789.00

149,805.00

0.00

Total advances

147,620.00

127,262.00

121,051.00

115,104.00

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

NOTES

8 | SEPTEMBER 2010

0.00 Figures in R crore unless specified

mint money

Mint money Q1 report

Housing Development Finance Corp Ltd HOUSING FINANCE

BSE code

500010

Price as on 24 September 2010

NSE symboL

HDFC

R731.95

H

DFC Ltd’s profit before tax (PBT) for the June quarter, at R966.59 crore, was higher by R186.67 crore or 24% over the PBT during the corresponding quarter last year. The single important reason for the rise in profits was lower interest on bonds and debentures. This was R269 crore lower in the June 2010 quarter compared with the June 2009 quarter. HDFC’s June quarter results show a slight increase in loan growth. Including loans sold during the year, the year-on-year (y-o-y) growth in loan outstanding was 23% at end-June compared with 22% at the end of March 2010. While disbursements were up 25% y-o-y, loan approvals were up 30%, indicating strong lending growth ahead.

Manas Chakravarty

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

2,797.13

2,892.30

2,756.95

2,844.83

2,844.20

Excise duty

0.00

0.00

0.00

0.00

0.00

Net sales

2,797.13

2,892.30

2,756.95

2,844.83

2,844.20

Other operating income

0.00

0.00

0.00

0.00

0.00

Other income

4.82

7.02

5.26

5.40

4.87

Total income

2,801.95

2,899.32

2,762.21

2,850.23

2,849.07

Total expenditure

111.76

68.62

96.24

96.32

102.38

PBDIT

2,690.19

2,830.70

2,665.97

2,753.91

2,746.69

Interest

1,719.59

1,559.54

1,704.23

1,836.51

1,962.80

PBDT

970.60

1,271.16

961.74

917.40

783.89

Depreciation

4.01

5.28

4.49

4.46

3.97

Tax

272.00

339.50

286.00

249.00

215.00

Reported profit after tax

694.59

926.38

671.25

663.94

564.92

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

694.59

926.38

671.25

663.94

564.92

EPS (R)

24.02

32.24

23.47

23.27

19.82

Equity

290.95

287.11

285.86

284.90

284.56

Public Shareholding (no. of shares in million)

290.95

287.11

285.86

284.91

284.56

Public Shareholding (% in equity share capital)

100.00

100.00

100.00

100.00

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

100.00 Figures in R crore unless specified

NOTES

SEPTEMBER 2010 | 9

mint money

Mint money Q1 report

Hero Honda Motors Ltd

Automobiles- 2/3 wheelers

BSE code

500182

Price as on 24 September 2010

NSE symboL

HEROHONDA

R1,865.15

O

n the operating margin front, the company has seen a contraction of 298 basis points (bps) on the back of increase in raw material costs. Optimal operating leverage, however, supported the marginal decline in staff cost and other expenditure. Other expenditure declined by 22 bps year-on-year (y-o-y) during the quarter due to relatively lower advertising expenditure, while staff cost declined by 25 bps y-o-y. The company reported 7.3% y-o-y decline in operating profit to R603 crore in the first quarter of FY11. On the operating front, the company reported 7.3% y-o-y fall in earnings before interest, tax, depreciation and amortization.

View of Angel Securities

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

4,590.22

4,373.04

4,047.73

4,300.49

4,059.36

Excise duty

325.61

280.43

233.31

260.39

248.31

Net sales

4,264.61

4,092.61

3,814.42

4,040.10

3,811.05

Other operating income

32.00

29.71

12.61

19.34

18.11

Other income

53.42

69.49

54.95

68.71

42.48

Total income

4,350.03

4,191.81

3,881.98

4,128.15

3,871.64

Total expenditure

3,694.07

3,410.58

3,166.11

3,315.27

3,179.04

PBDIT

655.96

781.23

715.87

812.88

692.60

Interest

-2.66

-4.47

-4.59

-6.10

-5.46

PBDT

658.62

785.70

720.46

818.98

698.06

Depreciation

48.28

48.66

46.89

50.34

45.58

Tax

118.65

138.23

137.80

171.50

152.37

Reported profit after tax

491.69

598.81

535.77

597.14

500.11

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

491.69

598.81

535.77

597.14

500.11

EPS (R)

24.62

29.99

26.83

29.90

25.04

Equity

39.94

39.94

39.94

39.94

39.94

Public Shareholding (no. of shares in million)

95.43

89.94

89.94

89.94

89.94

Public Shareholding (% in equity share capital)

47.79

45.04

45.04

45.04

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

NOTES

10 | SEPTEMBER 2010

45.04 Figures in R crore unless specified

mint money

Mint money Q1 report

Hindalco Industries Ltd Aluminium

BSE code

500440

Price as on 24 September 2010

NSE symboL

HINDALCO

R190.90

T

he aluminium business contributed 82% of stand-alone earnings before interest and tax (Ebit) and 36% of stand-alone revenues for Hindalco Industries Ltd. Higher volumes and better product mix drove revenue growth in the last quarter, but the benefits were eroded partly by rupee appreciation and higher energy cost. Revenue increased 31% year-on-year (y-o-y), while Ebit grew just 21% y-o-y. Production rate of base metals has increased substantially in recent months across the world. China’s domestic production was also strong in the last few months, leading to a decline in imports. However, production in China is unlikely to remain at the current levels.

View of Motilal Oswal

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

5,145.51

5,358.46

5,286.10

4,892.56

3,868.31

Excise duty

0.00

0.00

0.00

0.00

0.00

Net sales

5,145.51

5,358.46

5,286.10

4,892.56

3,868.31

Other operating income

32.74

45.94

29.18

24.55

28.59

Other income

68.92

77.66

49.58

57.29

75.32

Total income

5,247.17

5,482.06

5,364.86

4,974.40

3,972.22

Total expenditure

4,345.79

4,569.03

4,567.69

4,307.95

3,139.10

PBDIT

901.38

913.03

797.17

666.45

833.12

Interest

59.33

70.54

72.94

66.29

68.23

PBDT

842.05

842.49

724.23

600.16

764.89

Depreciation

169.09

168.41

167.61

165.86

165.33

Tax

138.56

10.16

129.52

90.25

119.00

Reported profit after tax

534.40

663.92

427.10

344.05

480.56

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

534.40

663.92

427.10

344.05

480.56

EPS (R)

2.79

3.47

2.41

2.02

2.83

Equity

191.37

191.37

191.36

170.05

170.05

Public Shareholding (no. of shares in million)

1,137.69

0.00

1,134.54

920.86

917.58

Public Shareholding (% in equity share capital)

59.46

0.00

59.29

54.16

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

53.97 Figures in R crore unless specified

NOTES

SEPTEMBER 2010 | 11

mint money

Mint money Q1 report

Hindustan Unilever Ltd Personal products

BSE code

500696

Price as on 24 September 2010

NSE symboL

HINDUNILVR

R314.65

H

industan Unilever Ltd’s (HUL) comeback plan appears to be working. Its performance slipped in fiscal 2010 and it has been battling to regain volume growth and market share in the past few quarters. Its strategy appears to be finally showing results. Volumes rose by 11% in the June quarter, a good performance even after adjusting for the low base of 2% growth in the yearago period. HUL’s overall sales rose by 7% during the June quarter over the yearago period, but material costs rose by only 6%. Profitability would have increased but for a sharp 34% jump in advertising costs, which caused a fall of 2 percentage points in its operating profit margin, though it was higher on a sequential basis. If this trend continues, a recovery may well be round the corner.

Ravi Ananthanarayanan

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

4,793.89

4,315.75

4,504.26

4,228.11

4,475.68

Excise duty

0.00

0.00

0.00

0.00

0.00

Net sales

4,793.89

4,315.75

4,504.26

4,228.11

4,475.68

Other operating income

82.32

64.49

68.97

41.12

26.95

Other income

65.03

230.44

90.60

78.12

42.49

Total income

4,941.24

4,610.68

4,663.83

4,347.35

4,545.12

Total expenditure

4,199.67

3,791.29

3,792.97

3,783.29

3,790.02

PBDIT

741.57

819.39

870.86

564.06

755.10

Interest

0.08

0.14

0.19

1.48

5.17

PBDT

741.49

819.25

870.67

562.58

749.93

Depreciation

53.50

50.29

45.01

46.24

42.49

Tax

154.78

187.76

176.55

87.81

164.25

Reported profit after tax

533.21

581.20

649.11

428.53

543.19

Extraordinary items

14.34

160.49

34.97

-112.19

5.89

Adjusted profit after extraordinary items

518.87

420.71

614.14

540.72

537.30

EPS (R)

2.44

2.66

2.98

1.96

2.49

Equity

218.21

218.17

218.14

218.09

218.05

Public Shareholding (no. of shares in million)

1,047.23

1,046.84

1,046.59

1,046.05

1,045.69

Public Shareholding (% in equity share capital)

47.99

47.98

47.98

47.96

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

NOTES

12 | SEPTEMBER 2010

47.96 Figures in R crore unless specified

mint money

Mint money Q1 report

ICICI Bank Ltd Bank

BSE code

532174

Price as on 24 September 2010

NSE symboL

ICICIBANK

R1,112.75

A

t end-June, the bank’s outstanding advances were higher by a cautious 1.8% compared with end-March, but the retail loan book continued to shrink. Domestic corporate lending increased substantially, while vehicle and personal loans came down. In the 12 months to end-June, the domestic corporate loan book has grown 43.5%, while the retail book has shrunk by 20.5%. Net profit at R1,026 crore was up 17% year-on-year (y-o-y) largely because of lower provisions. Net interest income was flat y-o-y with net interest margin up slightly and loan growth negative (both compared with the year-ago period). Fee income growth too was a tepid 7%, while trading profits were much lower y-o-y. The stock has underperformed the BSE Bankex.

Manas Chakravarty

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Interest earned

5,812.54

5,826.98

6,089.57

6,656.94

7,133.44

Other income

1,680.51

1,890.84

1,673.14

1,823.79

2,089.88

Total income

7,493.05

7,717.82

7,762.71

8,480.73

9,223.32

Operating expenses

5,304.98

5,318.93

5,393.87

6,045.40

6,694.20

Operating profit before provisions

2,188.07

2,398.89

2,368.84

2,435.33

2,529.12

Provisions and contingencies

797.82

989.75

1,002.16

1,071.30

1,323.65

Depreciation

0.00

0.00

0.00

0.00

0.00

Provision for taxes

515.10

342.31

463.13

402.29

393.05

Interest earned

5,826.98

5,826.98

5,826.98

5,826.98

5,826.98

Net profit

1,025.98

1,005.57

1,101.06

1,040.13

878.22

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

1,025.98

1,005.57

1,101.06

1,040.13

878.22

EPS (R)

9.20

9.02

9.89

9.34

7.89

Equity

1,115.50

1,114.89

1,114.17

1,113.60

1,113.36

Public shareholding (no. of shares in million)

1,115.46

1,114,84

1,114.13

1,113.56

1,113.32

Public shareholding (% in equity share capital

100.00

100.00

100.00

100.00

100.00

Net interest margin (%)

2.50

2.60

2.60

2.50

2.40

Net non-performing assets

1.87

2.12

2.43

2.36

2.33

Total deposits

200,913.00

202,017.00

197,653.00

197,832.00

210,236.00

Total advances

184,378.00

181,206.00

179,269.00

190,860.00

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

198,102.00 Figures in R crore unless specified

NOTES

SEPTEMBER 2010 | 13

mint money

Mint money Q1 report

Infosys Technologies Ltd IT consulting and software

BSE code

500209

Price as on 24 September 2010

NSE symboL

INFOSYSTCH

R3,040.65

I

nfosys Technologies Ltd results were a mixed bag. The company reported strong volume growth for the June quarter and its guidance suggests that growth would be strong for the entire year. But average billing rates of its offshore unit fell sharply that, coupled with its high wage increase in April, led to a sharper-than-expected decline in margins. With the company reporting a 2.4% decline in net profit year-on-year, it’s not surprising that its shares fell by about 3.5% after the results. Volumes grew by 7.6% in the information technology services business last year, the highest in the last 10 quarters, and the company’s dollar revenue guidance suggests that volumes could grow by 25% in FY11.

Mobis Philipose

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

5,758.00

5,500.00

5,335.00

5,201.00

5,104.00

Excise duty

0.00

0.00

0.00

0.00

0.00

Net sales

5,758.00

5,500.00

5,335.00

5,201.00

5,104.00

Other operating income

0.00

0.00

0.00

0.00

0.00

Other income

237.00

248.00

223.00

232.00

265.00

Total income

5,995.00

5,748.00

5,558.00

5,433.00

5,369.00

Total expenditure

3,896.00

3,606.00

3,442.00

3,402.00

3,331.00

PBDIT

2,099.00

2,142.00

2,116.00

2,031.00

2,038.00

Interest

0.00

0.00

0.00

0.00

0.00

PBDT

2,099.00

2,142.00

2,116.00

2,031.00

2,038.00

Depreciation

180.00

194.00

205.00

207.00

201.00

Tax

488.00

345.00

440.00

386.00

373.00

Reported profit after tax

1,431.00

1,430.00

1,471.00

1,438.00

1,464.00

Extraordinary items

0.00

48.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

1,431.00

1,382.00

1,471.00

1,438.00

1,464.00

EPS (R)

24.93

24.92

25.66

25.08

25.56

Equity

287.00

287.00

287.00

287.00

287.00

Public Shareholding (no. of shares in million)

374.99

374.86

373.91

372.57

373.84

Public Shareholding (% in equity share capital)

65.34

65.32

65.19

64.99

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

NOTES

14 | SEPTEMBER 2010

65.24 Figures in R crore unless specified

mint money

Mint money Q1 report

ITC Ltd

Cigarettes

BSE code

500875

Price as on 24 September 2010

NSE symboL

ITC

R178.80

I

TC Ltd’s FY10 balance sheet contains several nuggets of information. Its cigarette sales rose by 7% in volume terms, reversing the previous year’s 3% decline. It had attributed the decline to a lopsided taxation structure, but launched new products to attract customers. ITC appears to have been selective about price increases. Either that or a change in its product mix saw a rise in per unit realizations match volume growth. The moderation in realizations is remarkable considering raw material prices shot up. In FY11, higher excise duty imposed by the Budget will burden ITC, but the new and lower excise slab for low-end cigarettes should help ITC get back some of its lost sales. ITC hiked cigarette prices in response to higher duties, ensuring its margins do not suffer.

Ravi Ananthanarayanan

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

4,816.63

5,053.79

4,531.85

4,292.59

4,147.58

Excise duty

0.00

0.00

0.00

0.00

0.00

Net sales

4,816.63

5,053.79

4,531.85

4,292.59

4,147.58

Other operating income

30.71

77.82

48.30

52.69

50.24

Other income

98.48

59.20

159.12

68.44

87.57

Total income

4,945.82

5,190.81

4,739.27

4,413.72

4,285.39

Total expenditure

3,210.25

3,513.65

2,872.51

2,755.16

2,810.49

PBDIT

1,735.57

1,677.16

1,866.76

1,658.56

1,474.90

Interest

5.80

18.51

10.87

18.14

5.84

PBDT

1,729.77

1,658.65

1,855.89

1,640.42

1,469.06

Depreciation

159.68

153.86

154.87

148.39

151.59

Tax

499.78

476.57

556.85

482.12

438.77

Reported profit after tax

1,070.31

1,028.22

1,144.17

1,009.91

878.70

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

1,070.31

1,028.22

1,144.17

1,009.91

878.70

EPS (R)

2.80

2.71

3.02

2.67

2.33

Equity

381.82

381.82

379.53

378.02

377.44

Public Shareholding (no. of shares in million)

3,804.23

3,803.48

3,780.58

3,763.69

3,756.10

Public Shareholding (% in equity share capital)

99.63

99.61

99.61

99.56

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

99.52 Figures in R crore unless specified

NOTES

SEPTEMBER 2010 | 15

mint money

Mint money Q1 report

Jaiprakash Associates Ltd

Construction and engineering

BSE code

532532

Price as on 24 September 2010

NSE symboL

JPASSOCIAT

R121.20

I

n the next round of capacity additions, Jaiprakash Associates Ltd’s cement division, Jaypee Cement, is targeting production of 50 million tonnes (mt).

The business has already witnessed significant ramp up in capacity from 7 mt in FY08 to 22.8 mt in March 2010. We understand that a large part of planned cement capacity addition from 34 mt to 50 mt will be brown field, entailing competitive capital cost. Jaypee Group comprising Jaiprakash Associates, Jaypee Infratech and JPSK Sports has crossed cumulative real estate bookings (pre-sales) of R12,600 crore as on June 2010 (35.8 million sq. ft). This is commendable since a large part of the sales took place over the past two years.

View of Motilal Oswal

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

3,174.19

3,345.20

2,852.37

1,824.26

2,067.08

Excise duty

0.00

0.00

0.00

0.00

0.00

Net sales

3,174.19

3,345.20

2,852.37

1,824.26

2,067.08

Other operating income

40.28

1.30

111.46

64.59

49.78

Other income

516.47

10.99

4.83

965.42

374.72

Total income

3,730.94

3,357.49

2,968.66

2,854.27

2,491.58

Total expenditure

2,532.77

2,492.24

2,290.53

1,368.71

1,627.00

PBDIT

1,198.17

865.25

678.13

1,485.56

864.58

Interest

327.94

298.92

276.23

258.75

221.89

PBDT

870.23

566.33

401.90

1,226.81

642.69

Depreciation

150.34

133.37

110.94

110.04

101.71

Tax

142.82

76.66

81.28

219.84

61.91

Reported profit after tax

515.98

243.97

103.02

870.19

491.18

Extraordinary items

367.32

0.00

0.00

731.96

241.72

Adjusted profit after extraordinary items

148.66

243.97

103.02

138.23

249.46

EPS (R)

2.43

1.14

0.49

6.21

3.50

Equity

424.93

424.93

424.37

280.41

280.36

Public Shareholding (no. of shares in million)

1,147.85

1,147.54

1,144.39

750.29

699.62

Public Shareholding (% in equity share capital)

54.03

54.01

53.93

53.51

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

NOTES

16 | SEPTEMBER 2010

49.91 Figures in R crore unless specified

mint money

Mint money Q1 report

Jindal Steel & Power Ltd

Iron and steel/interm products

BSE code

500228

Price as on 24 September 2010

NSE symboL

JINDALSTEL

R692.70

J

indal Steel and Power Ltd’s first quarter FY11 revenue declined 11.2% sequentially, but was higher than our expectation of R2,050 crore. The outperformance in revenue was led by higher-than-expected realizations, which offset lower sales volume. Average steel realisations for the quarter stood at R44,935 per tonne against our expectation of R36,000 per tonne. This could be due to superior steel product mix and lower sales of metals. The positive impact of higher realizations on revenue was lowered due to a 29.4% sequential decline in volumes. Sales volume during the quarter was 452,809 tonnes, much lower than our expectation of 570,000 tonnes.

View of India Infoline

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

2,118.86

2,388.84

1,757.57

1,596.53

1,587.64

Excise duty

0.00

0.00

0.00

0.00

0.00

Net sales

2,118.86

2,388.84

1,757.57

1,596.53

1,587.64

Other operating income

2.74

0.00

11.81

1.71

0.43

Other income

6.20

98.37

16.95

20.46

4.59

Total income

2,127.80

2,487.21

1,786.33

1,618.70

1,592.66

Total expenditure

1,330.27

1,610.47

1,150.52

1,046.89

1,017.42

PBDIT

797.53

876.74

635.81

571.81

575.24

Interest

74.17

83.59

69.10

54.50

32.76

PBDT

723.36

793.15

566.71

517.31

542.48

Depreciation

147.47

131.27

130.96

127.03

122.89

Tax

140.20

112.88

110.13

85.27

119.53

Reported profit after tax

435.69

549.00

325.62

305.01

300.06

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

435.69

549.00

325.62

305.01

300.06

EPS (R)

4.68

5.90

3.50

3.28

19.40

Equity

93.39

93.12

93.08

93.08

15.47

Public Shareholding (no. of shares in million)

388.29

385.58

385.49

385.49

63.83

Public Shareholding (% in equity share capital)

41.58

41.41

41.42

41.42

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

41.26 Figures in R crore unless specified

NOTES

SEPTEMBER 2010 | 17

mint money

Mint money Q1 report

Larsen & Toubro Ltd

Construction and engineering

BSE code

500510

Price as on 24 September 2010

NSE symboL

LT

R2,016.35

L

arsen and Toubro Ltd’s (L&T) expansion in operating profit margin (OPM) for the June quarter surprised the market—at 12.8% of sales, it was higher than 11.2% in the year-before period and the analysts’ average estimates of 10.8%. This was despite a disappointing 6% year-on-year (y-o-y) growth in revenues to R7,835 crore against expectations of a 15% growth. Margin expansion came from the engineering and construction (E&C) segment. Although the nonE&C segments account for merely 15% of revenues, they buoyed the overall revenue growth rate. Overall, L&T’s net profit for the quarter registered a 15% y-o-y growth to R666 crore, excluding the R1,020 crore “exceptional gain” from its stake sale in UltraTech Cement Ltd. The outlook for the current fiscal is robust.

Vatsala Kamat

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

7,912.95

13,489.52

8,139.30

7,936.26

7,430.85

Excise duty

77.85

114.63

67.93

70.08

68.14

Net sales

7,835.10

13,374.89

8,071.37

7,866.18

7,362.71

Other operating income

50.21

210.21

50.79

52.66

45.58

Other income

226.76

430.53

296.14

285.16

1,244.64

Total income

8,112.07

14,015.63

8,418.30

8,204.00

8,652.93

Total expenditure

6,878.26

11,534.34

7,115.29

7,121.83

6,578.38

PBDIT

1,233.81

2,481.29

1,303.01

1,082.17

2,074.55

Interest

142.34

135.56

133.92

130.96

109.59

PBDT

1,091.47

2,345.73

1,169.09

951.21

1,964.96

Depreciation

114.15

116.22

104.52

100.13

93.73

Tax

311.05

804.56

302.16

272.62

264.91

Reported profit after tax

666.17

1,438.10

758.82

580.40

1,598.20

Extraordinary items

0.00

100.58

62.55

18.61

871.07

Adjusted profit after extraordinary items

666.17

1,337.52

696.27

561.79

727.13

EPS (R)

11.05

23.90

12.72

9.90

27.28

Equity

120.63

120.44

120.05

117.53

117.25

Public Shareholding (no. of shares in million)

584.47

585.99

582.94

569.38

568.12

Public Shareholding (% in equity share capital)

96.90

97.31

97.11

96.90

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

NOTES

18 | SEPTEMBER 2010

96.91 Figures in R crore unless specified

mint money

Mint money Q1 report

Mahindra & Mahindra Ltd Cars and utility vehicles

BSE code

500520

Price as on 24 September 2010

NSE symboL

M&M

R690.20

F

or Mahindra and Mahindra Ltd (M&M), the acquisition of South Korean automaker, Ssangyong Motor Co., will help access overseas markets and add sizeable production capacity. With the acquisition, M&M would have a global presence in the sport utility vehicle (SUV) segment.

In the past, M&M has successfully managed acquisitions like Punjab Tractors Ltd, Kinetic Motor Co. and, more recently, Reva Electric Car Co. Tech Mahindra Ltd also resurrected the bankrupt Satyam Computer Services Ltd. In fact, the group’s core auto business is growing. Analysts estimate a 20% growth in revenues over the next two years. If managed well, Ssangyong acquisition could morph M&M from a domestic leader in SUV’s to a global entity.

Vatsala Kamat

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

5,607.10

5,762.79

4,877.52

4,930.67

4,675.05

Excise duty

482.93

483.93

398.82

465.67

445.59

Net sales

5,124.17

5,278.86

4,478.70

4,465.00

4,229.46

Other operating income

35.93

25.77

18.42

92.77

13.13

Other income

20.48

18.12

53.68

256.24

23.57

Total income

5,180.58

5,322.75

4,550.80

4,814.01

4,266.16

Total expenditure

4,384.52

4,459.05

3,827.61

3,726.59

3,633.62

PBDIT

796.06

863.70

723.19

1,087.42

632.54

Interest

-22.70

0.90

37.53

44.94

5.95

PBDT

818.76

862.80

685.66

1,042.48

626.59

Depreciation

97.62

94.74

98.36

89.19

88.49

Tax

158.75

197.80

173.60

250.35

137.25

Reported profit after tax

562.39

570.26

413.70

702.94

400.85

Extraordinary items

0.00

0.00

0.00

66.92

0.00

Adjusted profit after extraordinary items

562.39

570.26

413.70

636.02

400.85

EPS (R)

9.94

10.17

15.12

26.73

14.70

Equity

283.05

282.95

273.56

273.36

272.98

Public Shareholding (no. of shares in million)

396.31

396.15

187.79

186.06

181.17

Public Shareholding (% in equity share capital)

68.51

68.49

67.11

66.73

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

64.95 Figures in R crore unless specified

NOTES

SEPTEMBER 2010 | 19

mint money

Mint money Q1 report

Maruti Suzuki India Ltd Cars and utility vehicles

BSE code

532500

Price as on 24 September 2010

NSE symboL

MARUTI

R1,481.05

I

ncrease in raw material costs coupled with an unexpected rise in royalty payment to its parent, Suzuki Motor Corp., dragged down the Maruti Suzuki India Ltd’s June quarter profits. The reported net profit at R465.4 crore fell 20% on a year-on-year (y-o-y) basis and 29% sequentially. Although exports registered a 38% y-o-y growth, the rupee appreciating against the euro over the last quarter hurt export realizations because the euro zone accounts for a significant part of the firm’s exports. So far, analysts had maintained that profitability could improve from the third quarter FY11 as commodity prices are expected to cool off. But the rise in royalty payment could trigger a downward revision of earnings estimates.

Vatsala Kamat

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

9,020.20

9,118.87

8,085.33

7,762.61

6,980.87

Excise duty

929.81

838.05

712.68

681.94

616.16

Net sales

8,090.39

8,280.82

7,372.65

7,080.67

6,364.71

Other operating income

141.14

143.73

130.20

121.94

128.29

Other income

100.20

78.97

91.25

110.01

216.53

Total income

8,331.73

8,503.52

7,594.10

7,312.62

6,709.53

Total expenditure

7,439.02

7,313.48

6,368.94

6,286.47

5,699.83

PBDIT

892.71

1,190.04

1,225.16

1,026.15

1,009.70

Interest

7.98

12.85

8.37

5.97

6.31

PBDT

884.73

1,177.19

1,216.79

1,020.18

1,003.39

Depreciation

241.70

223.04

202.78

203.11

196.09

Tax

177.67

297.60

326.48

247.07

223.76

Reported profit after tax

465.36

656.55

687.53

570.00

583.54

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

465.36

656.55

687.53

570.00

583.54

EPS (R)

16.11

22.73

23.80

19.73

20.20

Equity

144.46

144.46

144.46

144.46

144.46

Public Shareholding (no. of shares in million)

132.29

132.29

132.29

132.29

132.29

Public Shareholding (% in equity share capital)

45.79

45.79

45.79

45.79

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

NOTES

20 | SEPTEMBER 2010

45.79 Figures in R crore unless specified

mint money

Mint money Q1 report

NTPC Ltd

Electric utilities

BSE code

532555

Price as on 24 September 2010

NSE symboL

NTPC

R208.10

I

n its FY10 annual report, NTPC Ltd has outlined its vision to generate 128 giga watts by 2032 and has highlighted fuel diversification initiatives. A robust balance sheet means NTPC is well capitalized to fund capacity additions.

Meanwhile, its operating capacity continues to be a cash cow, earning a core return on equity of around 27%. But escalation in debtor days from 32 to 51 in FY10 makes us cautious on the risk profile of the sector. Further, the annual report does not address the issue of slippages in capacity additions and the management’s strategy to reduce them.

View of India Infoline

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

12,944.49

12,353.39

11,183.73

10,782.79

12,002.68

Excise duty

0.00

0.00

0.00

0.00

0.00

Net sales

12,944.49

12,353.39

11,183.73

10,782.79

12,002.68

Other operating income

358.06

378.15

525.47

469.82

525.29

Other income

226.87

249.50

253.66

271.18

250.99

Total income

13,529.42

12,981.04

11,962.86

11,523.79

12,778.96

Total expenditure

9,957.76

9,687.65

7,818.48

7,569.06

8,827.01

PBDIT

3,571.66

3,293.39

4,144.38

3,954.73

3,951.95

Interest

535.75

481.79

341.78

540.69

444.67

PBDT

3,035.91

2,811.60

3,802.60

3,414.04

3,507.28

Depreciation

682.72

732.16

661.36

643.75

612.79

Tax

421.17

-97.62

886.22

574.94

581.90

Reported profit after tax

1,841.89

2,017.65

2,364.98

2,151.95

2,193.62

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

1,841.89

2,017.65

2,364.98

2,151.95

2,193.62

EPS (R)

2.23

2.45

2.87

2.61

2.66

Equity

8,245.46

8,245.46

8,245.46

8,245.46

8,245.46

Public Shareholding (no. of shares in million)

1,278.10

1,278.10

865.83

865.83

865.83

Public Shareholding (% in equity share capital)

15.50

15.50

10.50

10.50

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

10.50 Figures in R crore unless specified

NOTES

SEPTEMBER 2010 | 21

mint money

Mint money Q1 report

Oil & Natural Gas Corp Ltd Exploration and production

BSE code

500312

Price as on 24 September 2010

NSE symboL

ONGC

R1,437.35

O

il and Natural Gas Corp. Ltd’s (ONGC) performance in the June quarter was affected by higher subsidy burden of R5,515 crore compared with R429 crore last year. The government has asked upstream companies to share one-third of the entire subsidy burden. Total operating revenues declined by 8.6% over the same period last year. While ONGC’s gross realizations were in line with street estimates, net realizations were below expectations. Operating profit margins declined to 59.27% from 64.47% last year. The September quarter is expected to be better for ONGC owing to the full effect of deregulation of petrol prices and increase in the prices of administered price mechanism gas.

Pallavi Pengonda

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

13,710.43

14,777.71

15,372.57

15,134.04

14,921.83

Excise duty

44.83

64.45

58.08

53.45

42.56

Net sales

13,665.60

14,713.26

15,314.49

15,080.59

14,879.27

Other operating income

157.41

1,289.08

191.65

110.98

66.17

Other income

407.21

469.13

-30.13

1,139.31

978.64

Total income

14,230.22

16,471.47

15,476.01

16,330.88

15,924.08

Total expenditure

5,629.80

6,584.31

6,171.46

6,357.09

5,378.30

PBDIT

8,600.42

9,887.16

9,304.55

9,973.79

10,545.78

Interest

2.76

56.08

2.93

3.54

6.10

PBDT

8,597.66

9,831.08

9,301.62

9,970.25

10,539.68

Depreciation

3,114.27

4,448.03

4,675.79

2,356.06

3,178.91

Tax

1,825.60

1,009.34

1,780.50

2,019.87

2,290.50

Reported profit after tax

3,661.14

3,776.41

3,053.58

5,089.64

4,847.92

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

3,661.14

3,776.41

3,053.58

5,089.64

4,847.92

EPS (R)

17.12

17.66

14.28

23.80

22.67

Equity

2,138.89

2,138.89

2,138.87

2,138.87

2,138.87

Public Shareholding (no. of shares in million)

553.13

553.13

553.13

553.13

553.13

Public Shareholding (% in equity share capital)

25.86

25.86

25.86

25.86

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

NOTES

22 | SEPTEMBER 2010

25.86 Figures in R crore unless specified

mint money

Mint money Q1 report

Reliance Communications Ltd Telecom services

BSE code

532712

Price as on 24 September 2010

NSE symboL

RCOM

R169.60

R

eliance Communications Ltd (RCom) continues to lag its peers in the wireless telecom industry. It reported a mere 1.5% sequential increase in the revenues of its wireless division in the June quarter, which compares poorly with Bharti Airtel Ltd’s 6.1% growth and Idea Cellular Ltd’s growth of about 4.2%. The total number of minutes carried on RCom’s mobile network last quarter rose by just 1% sequentially, when Bharti and Idea reported double-digit growth.

RCom’s long distance, data and enterprise services businesses saw revenues falling by about 8% sequentially and profit declining by 5%. Interestingly, its overall earnings before interest, tax, depreciation and amortization rose by about 2%.

Mobis Philipose

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

3,041.12

3,001.82

3,040.66

3,032.37

3,006.13

Excise duty

0.00

0.00

0.00

0.00

0.00

Net sales

3,041.12

3,001.82

3,040.66

3,032.37

3,006.13

Other operating income

136.45

63.27

67.80

25.52

25.51

Other income

8.34

45.47

1.20

3.11

165.43

Total income

3,185.91

3,110.56

3,109.66

3,061.00

3,197.07

Total expenditure

3,059.54

2,852.83

3,088.27

2,682.88

2,781.98

PBDIT

126.37

257.73

21.39

378.12

415.09

Interest

211.15

-487.35

-342.77

342.97

-571.23

PBDT

-84.78

745.08

364.16

35.15

986.32

Depreciation

406.03

349.70

392.19

213.03

556.32

Tax

0.00

130.86

9.68

-60.00

60.00

Reported profit after tax

-490.81

264.52

-37.71

-117.88

370.00

Extraordinary items

0.00

0.00

-16.37

0.00

0.00

Adjusted profit after extraordinary items

-490.81

264.52

-21.34

-117.88

370.00

EPS (R)

0.00

1.28

0.00

0.00

1.55

Equity

1,032.01

1,032.01

1,032.01

1,032.01

1,032.01

Public Shareholding (no. of shares in million)

666.21

669.17

670.69

676.69

675.67

Public Shareholding (% in equity share capital)

32.28

32.42

32.49

32.78

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

32.74 Figures in R crore unless specified

NOTES

SEPTEMBER 2010 | 23

mint money

Mint money Q1 report

Reliance Industries Ltd Integrated oil and gas

BSE code

500325

Price as on 24 September 2010

NSE symboL

RELIANCE

R1,001.65

R

eliance Industries Ltd’s year-on-year (y-o-y) growth numbers look very impressive due to the previous year’s low base. Revenue rose by 88% yearon-year (y-o-y), but were about 4% short of the mean estimate of seven analysts compiled by Mint. Similarly, operating profit rose by 46% y-o-y, but was about 1% lower compared with the mean estimate. The reported net profit was about 1% higher and the results are unlikely to alter the company’s valuation in any significant way. The company’s recent acquisitions in the gas space and its entry into telecom is being seen positively, but it remains to be seen if these ventures will be value accretive.

Pallavi Pengonda

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

61,007.00

60,267.00

58,848.00

48,843.00

32,441.00

Excise duty

2,779.00

2,697.00

1,992.00

1,995.00

1,254.00

Net sales

58,228.00

57,570.00

56,856.00

46,848.00

31,187.00

Other operating income

0.00

0.00

0.00

0.00

0.00

Other income

722.00

615.00

508.00

628.00

709.00

Total income

58,950.00

58,185.00

57,364.00

47,476.00

31,896.00

Total expenditure

48,886.00

48,434.00

49,012.00

39,631.00

24,803.00

PBDIT

10,064.00

9,751.00

8,352.00

7,845.00

7,093.00

Interest

541.00

525.00

550.00

462.00

460.00

PBDT

9,523.00

9,226.00

7,802.00

7,383.00

6,633.00

Depreciation

3,485.00

3,392.00

2,795.00

2,432.00

1,878.00

Tax

987.00

821.00

699.00

800.00

791.00

Reported profit after tax

4,851.00

4,710.00

4,008.00

3,852.00

3,666.00

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

4,851.00

4,710.00

4,008.00

3,852.00

3,666.00

EPS (R)

14.80

14.40

12.30

23.40

23.29

Equity

3,271.00

3,270.00

3,270.00

1,643.00

1,574.00

Public Shareholding (no. of shares in million)

1,806.80

1,806.49

1,747.29

881.69

802.20

Public Shareholding (% in equity share capital)

55.24

55.24

53.43

53.66

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

NOTES

24 | SEPTEMBER 2010

50.97 Figures in R crore unless specified

mint money

Mint money Q1 report

Reliance Infrastructure Ltd Electric utilities

BSE code

500390

Price as on 24 September 2010

NSE symboL

RELINFRA

R1,074.85

T

he Maharashtra Electricity Regulatory Commission has lifted its stay order (imposed in June 2009) on Reliance Infrastructure Ltd’s (REL) Mumbai discom tariff plan as the regulatory audit found no irregularities in the books. Hence, REL will earn the prescribed 16% return on equity and also recover R1,700 crore in unrecovered costs. Separately, REL will commence operations of the Delhi Metro shortly (in the third quarter of FY11), which should lay to rest concerns on the company’s execution abilities.

View of India Infoline

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

2,135.38

2,553.12

2,235.14

2,571.88

2,407.22

Excise duty

0.00

0.00

0.00

0.00

0.00

Net sales

2,135.38

2,553.12

2,235.14

2,571.88

2,407.22

Other operating income

92.66

90.75

52.35

77.68

39.11

Other income

180.43

166.82

215.58

163.26

244.18

Total income

2,408.47

2,810.69

2,503.07

2,812.82

2,690.51

Total expenditure

1,974.60

2,372.51

2,052.12

2,336.64

2,146.81

PBDIT

433.87

438.18

450.95

476.18

543.70

Interest

61.31

58.06

56.53

73.96

103.67

PBDT

372.56

380.12

394.42

402.22

440.03

Depreciation

76.86

90.67

83.02

73.96

72.20

Tax

49.45

38.36

48.77

25.48

51.26

Reported profit after tax

246.25

251.09

277.13

306.90

316.57

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

246.25

251.09

277.13

306.90

316.57

EPS (R)

10.06

11.14

12.30

13.62

14.05

Equity

244.91

244.91

225.31

225.31

225.31

Public Shareholding (no. of shares in million)

140.24

140.24

140.24

140.24

140.24

Public Shareholding (% in equity share capital)

57.27

57.27

62.26

62.26

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

62.26 Figures in R crore unless specified

NOTES

SEPTEMBER 2010 | 25

mint money

Mint money Q1 report

State Bank of India Bank

BSE code

500112

Price as on 24 September 2010

NSE symboL

SBIN

R3,144.30

L

oan growth was never an issue with State Bank of India and net interest income (NII) was expected to be strong. Nevertheless, the 45% growth in NII has overshot expectations. That growth has been achieved by a 20.7% year-on-year rise in gross advances and a rise in net interest margin (NIM). NIM has improved over the March quarter as the proportion of low-cost current and savings accounts increased to an excellent 47.5%, while it shed high-cost bulk deposits. The June quarter has shown that the bank has also been able to grow its profit by a handsome 25% despite continuing loan losses and higher provisions.

Net non-performing assets declined slightly from 1.72% at end-March to 1.7%.

Manas Chakravarty

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Interest earned

18,452.12

17,965.59

17,779.69

17,775.88

17,472.76

Other income

3,689.96

4,508.53

3,365.71

3,525.16

3,568.75

Total income

22,142.08

22,474.12

21,145.40

21,301.04

21,041.51

Operating expenses

16,007.72

17,280.24

16,527.26

16,466.02

17,367.64

Operating profit before provisions

6,134.36

5,193.88

4,618.14

4,835.02

3,673.87

Provisions and contingencies

1,551.37

2,349.40

856.61

1,016.07

172.73

Depreciation

0.00

0.00

0.00

0.00

0.00

Provision for taxes

1,668.79

977.88

1,282.48

1,328.91

1,170.77

Interest earned

17,965.59

17,965.59

17,965.59

17,965.59

17,965.59

Net profit

2,914.20

1,866.60

2,479.05

2,490.04

2,330.37

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

2,914.20

1,866.60

2,479.05

2,490.04

2,330.37

EPS (R)

45.90

29.40

39.05

39.22

36.71

Equity

634.88

634.88

634.88

634.88

634.88

Public shareholding (no. of shares in million)

257.68

257.68

257.68

257.68

257.68

Public shareholding (% in equity share capital

40.59

40.59

40.59

40.59

40.59

Net interest margin (%)

3.18

2.96

2.82

2.55

2.30

Net non-performing assets

1.70

1.72

1.88

1.73

1.55

Total deposits

815,297.00

804,116.00

770,985.00

0.00

763,563.00

Total advances

663,828.00

631,914.00

607,154.00

0.00

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

NOTES

26 | SEPTEMBER 2010

549,793.00 Figures in R crore unless specified

mint money

Mint money Q1 report

Sterlite Industries (India) Ltd Copper

BSE code

500900

Price as on 24 September 2010

NSE symboL

STER

R172.35

S

terlite Industries India Ltd’s consolidated results missed street estimates for the quarter ending June. Net profit increased by 50% compared with the same period last fiscal to R1,008.43 crore. One reason for the high growth is the result of Sterlite adopting a new accounting standard. The notes to accounts state that other income and profit after tax would have been lower by R164.96 crore and R103.87 crore, respectively, if it had not adopted Accounting Standard 30 for a certain transaction. The company performed well at the operating level with margins improving to 25.08% from 24.14% last year despite higher employee costs and other expenditure.

Pallavi Pengonda

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

3,187.97

3,521.42

3,611.99

3,616.41

2,364.46

Excise duty

0.00

0.00

0.00

0.00

0.00

Net sales

3,187.97

3,521.42

3,611.99

3,616.41

2,364.46

Other operating income

12.99

6.34

0.31

1.30

2.27

Other income

549.19

433.24

270.78

221.03

183.99

Total income

3,750.15

3,961.00

3,883.08

3,838.74

2,550.72

Total expenditure

3,020.26

3,298.92

3,749.34

3,515.57

2,305.60

PBDIT

729.89

662.08

133.74

323.17

245.12

Interest

116.18

85.05

74.90

43.14

62.59

PBDT

613.71

577.03

58.84

280.03

182.53

Depreciation

38.07

37.96

37.83

37.67

37.18

Tax

156.21

76.38

-25.58

32.85

32.65

Reported profit after tax

419.43

462.69

46.59

209.51

112.70

Extraordinary items

0.00

0.00

-273.53

0.00

0.00

Adjusted profit after extraordinary items

419.43

462.69

320.12

209.51

112.70

EPS (R)

1.25

5.51

0.55

2.58

1.59

Equity

336.12

168.08

168.08

168.08

141.70

Public Shareholding (no. of shares in million)

1,103.27

277.79

270.76

256.24

204.51

Public Shareholding (% in equity share capital)

32.82

33.05

32.22

30.49

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

28.87 Figures in R crore unless specified

NOTES

SEPTEMBER 2010 | 27

mint money

Mint money Q1 report

Tata Consultancy Services Ltd IT consulting and software

BSE code

532540

Price as on 24 September 2010

NSE symboL

TCS

R931.45

T

ata Consultancy Services Ltd’s consolidated revenue in the first quarter of FY11 increased 6.2% to R8,220 crore from R7,740 crore in the fourth quarter of FY10, led by volume growth of 8.1% sequentially. This is higher than our expectations of around 7% sequential growth and Infosys Technologies Ltd’s volume growth of 6.9% sequentially in the first quarter of FY11. The growth was broad-based in the first quarter of FY11, which indicates a secular growth trend in information technology spending in the future. The company expects that growth will be led by emerging markets, followed by the US, the UK and continental Europe.

View of Asit C. Mehta

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

6,410.95

5,807.06

5,883.39

5,744.40

5,609.60

Excise duty

0.00

0.00

0.00

0.00

0.00

Net sales

6,410.95

5,807.06

5,883.39

5,744.40

5,609.60

Other operating income

0.00

0.00

0.00

0.00

0.00

Other income

36.43

161.34

40.36

-25.36

1.26

Total income

6,447.38

5,968.40

5,923.75

5,719.04

5,610.86

Total expenditure

4,549.60

4,210.37

4,035.02

4,072.02

4,055.37

PBDIT

1,897.78

1,758.03

1,888.73

1,647.02

1,555.49

Interest

1.94

4.17

2.51

1.42

1.44

PBDT

1,895.84

1,753.86

1,886.22

1,645.60

1,554.05

Depreciation

114.60

118.77

118.41

118.97

113.20

Tax

224.83

195.02

312.99

191.38

164.91

Reported profit after tax

1,556.41

1,440.27

1,554.20

1,347.60

1,276.44

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

1,556.41

1,440.27

1,554.20

1,347.60

1,276.44

EPS (R)

7.93

7.36

7.93

6.87

6.51

Equity

195.72

195.72

195.72

195.72

195.72

Public Shareholding (no. of shares in million)

NA

506.46

506.41

NA

NA

Public Shareholding (% in equity share capital)

NA

25.88

25.87

NA

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

NOTES

28 | SEPTEMBER 2010

NA Figures in R crore unless specified

mint money

Mint money Q1 report

Tata Motors Ltd

Commercial vehicles

BSE code

500570

Price as on 24 September 2010

NSE symboL

TATAMOTORS

R1,070.35

T

ata Motors Ltd’s consolidated operating performance in the first quarter of FY11 was significantly better than our expectation, with earnings before interest, tax, depreciation and amortization (Ebitda) margin expanding 300 basis points sequentially to 14.6% and recurring profit after tax growing about 38.7% sequentially to R2,020 crore. Consolidated net operating income grew 65% year-on-year (declined about 6.6% sequentially) to R27,050 crore.

The management expects raw material cost pressure to reflect from the second quarter of FY11. However, it is focusing on diluting the effect of higher raw material cost through cost savings and operating leverage.

View of Motilal Oswal

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

11,232.41

13,152.14

9,577.48

8,538.60

6,876.00

Excise duty

880.54

982.43

647.68

614.53

526.41

Net sales

10,351.87

12,169.71

8,929.80

7,924.07

6,349.59

Other operating income

64.39

59.99

50.10

54.75

54.43

Other income

69.30

1,112.95

0.21

420.93

319.36

Total income

10,485.56

13,342.65

8,980.11

8,399.75

6,723.38

Total expenditure

9,326.53

11,967.19

7,874.82

6,943.86

5,692.77

PBDIT

1,159.03

1,375.46

1,105.29

1,455.89

1,030.61

Interest

314.01

278.61

286.14

285.64

253.45

PBDT

845.02

1,096.85

819.15

1,170.25

777.16

Depreciation

307.37

277.24

264.11

263.40

229.12

Tax

141.93

222.57

154.90

177.71

34.28

Reported profit after tax

395.72

597.04

400.14

729.14

513.76

Extraordinary items

-47.14

0.00

-17.33

285.14

293.80

Adjusted profit after extraordinary items

442.86

597.04

417.47

444.00

219.96

EPS (R)

6.88

10.46

7.36

14.12

9.93

Equity

570.60

570.60

543.96

514.05

514.05

Public Shareholding (no. of shares in million)

259.10

258.77

238.23

208.19

204.77

Public Shareholding (% in equity share capital)

51.16

21.11

49.65

46.28

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

45.52 Figures in R crore unless specified

NOTES

SEPTEMBER 2010 | 29

mint money

Mint money Q1 report

Tata Power Co Ltd ELECTRIC UTILITIES

BSE code

500400

Price as on 24 September 2010

NSE symboL

TATAPOWER

R1,327.25

O

ver FY10-12, we expect Tata Power Co. Ltd’s consolidated earnings to increase from R1,480 crore in FY10 to R2,510 crore in FY12. But a very meaningful part of the increase will be driven by commodity earnings given that Tata Power is net long on coal. The contribution of commodity earnings to consolidated profitability rose from 9% in FY08 to 44% in FY10 and we expect this to increase in FY12. Given the competitive tariff bid and increased imported coal prices over the past three years, we expect the Mundra ultra-mega power project to post meaningful losses. The initial unit is expected to be commissioned in September 2011 and the entire 4 gigawatt capacity by early FY14.

View of Motilal Oswal

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

1,802.45

1,717.80

1,527.80

1,672.28

1,975.59

Excise duty

0.00

0.00

0.00

0.00

0.00

Net sales

1,802.45

1,717.80

1,527.80

1,672.28

1,975.59

Other operating income

65.45

77.25

38.71

48.81

40.03

Other income

127.54

53.32

45.17

75.51

107.58

Total income

1,995.44

1,848.37

1,611.68

1,796.60

2,123.20

Total expenditure

1,417.01

1,345.98

1,202.43

1,304.30

1,383.30

PBDIT

578.43

502.39

409.25

492.30

739.90

Interest

79.58

94.98

92.19

101.82

117.65

PBDT

498.85

407.41

317.06

390.48

622.25

Depreciation

126.70

126.95

120.79

118.37

111.83

Tax

103.17

49.86

48.38

88.92

133.34

Reported profit after tax

268.98

230.60

147.89

183.19

377.08

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

268.98

230.60

147.89

183.19

377.08

EPS (R)

11.07

9.71

5.96

7.82

17.89

Equity

237.33

237.33

237.21

237.11

222.03

Public Shareholding (no. of shares in million)

152.75

153.98

154.09

150.09

148.17

Public Shareholding (% in equity share capital)

64.37

64.89

64.97

63.31

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

NOTES

30 | SEPTEMBER 2010

66.74 Figures in R crore unless specified

mint money

Mint money Q1 report

Tata Steel Ltd

IRON AND STEEL/INTERM PRODUCTS

BSE code

500470

Price as on 24 September 2010

NSE symboL

TATASTEEL

R629.50

T

ata Steel Ltd’s stand-alone net revenue grew by 16.5% year-on-year (y-o-y) to R6,471 crore but was down 13.3% sequentially in the first quarter of FY11. Production was lower on a sequential basis due to maintenance shutdown and power failure at the Jamshedpur plant. Sales volumes were flat on a yearly basis, declining 17.7% sequentially. Tata Steel is in the process of developing a coking coal mine in Mozambique and an iron ore mine in Canada to increase the integration levels of Tata Steel Europe (TSE). We expect the company’s backward integration projects in Mozambique and Canada to translate into significant earnings improvement for TSE. View of Angel Securities

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

6,471.27

7,225.47

6,307.48

5,629.85

5,554.02

Excise duty

0.00

0.00

0.00

0.00

0.00

Net sales

6,471.27

7,225.47

6,307.48

5,629.85

5,554.02

Other operating income

80.21

113.97

67.40

62.26

61.53

Other income

48.43

467.84

263.56

76.05

46.34

Total income

6,599.91

7,807.28

6,638.44

5,768.16

5,661.89

Total expenditure

3,635.03

4,208.70

4,217.98

3,769.88

3,873.33

PBDIT

2,964.88

3,598.58

2,420.46

1,998.28

1,788.56

Interest

327.68

358.52

415.72

392.00

342.16

PBDT

2,637.20

3,240.06

2,004.74

1,606.28

1,446.40

Depreciation

280.20

311.46

262.18

256.37

253.17

Tax

777.61

766.32

550.81

446.97

403.40

Reported profit after tax

1,579.39

2,162.28

1,191.75

902.94

789.83

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

1,579.39

2,162.28

1,191.75

902.94

789.83

EPS (R)

17.80

24.36

13.43

10.89

10.37

Equity

887.41

887.41

887.41

887.41

730.79

Public Shareholding (no. of shares in million)

605.88

605.16

604.72

597.59

482.56

Public Shareholding (% in equity share capital)

68.55

68.53

68.56

68.36

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

66.05 Figures in R crore unless specified

NOTES

SEPTEMBER 2010 | 31

mint money

Mint money Q1 report

Wipro Ltd

IT CONSULTING AND SOFTWARE

BSE code

507685

Price as on 24 September 2010

NSE symboL

WIPRO

R446.05

T

he strong growth witnessed in Wipro Ltd’s package implementation service revenues during the first quarter of FY11 reflects pick-up in discretionary spends of clients. Significant spend is currently happening in social customer relationship management that would certainly assure strong revenue and better profitability for the company. Further, the consumer package goods, retail and transportation, energy and utilities and the healthcare verticals are witnessing a strong demand pipeline and are expected to grow strongly. We expect Wipro to record 18.2% compounded annual growth rate (CAGR) in revenue, while profit is expected to clock 14.5% CAGR over FY10-12.

View of Angel Securities

Quarter Ended

June 2010

March 2010

December 2009

September 2009

June 2009

Gross sales

5,982.20

6,141.00

5,892.90

5,857.80

5,287.90

Excise duty

0.00

0.00

0.00

0.00

0.00

Net sales

5,982.20

6,141.00

5,892.90

5,857.80

5,287.90

Other operating income

0.00

0.00

0.00

0.00

0.00

Other income

128.80

126.40

85.70

121.40

95.50

Total income

6,111.00

6,267.40

5,978.60

5,979.20

5,383.40

Total expenditure

4,591.50

4,679.70

4,415.10

4,390.50

3,935.00

PBDIT

1,519.50

1,587.70

1,563.50

1,588.70

1,448.40

Interest

75.50

-62.10

-16.90

43.00

-44.20

PBDT

1,444.00

1,649.80

1,580.40

1,545.70

1,492.60

Depreciation

136.10

140.30

145.10

158.00

136.40

Tax

197.90

272.80

204.10

155.60

158.30

Reported profit after tax

1,110.00

1,236.70

1,231.20

1,232.10

1,197.90

Extraordinary items

0.00

0.00

0.00

0.00

0.00

Adjusted profit after extraordinary items

1,110.00

1,236.70

1,231.20

1,232.10

1,197.90

EPS (R)

4.56

8.48

8.45

8.46

8.23

Equity

489.90

293.60

293.50

293.30

293.10

Public Shareholding (no. of shares in million)

462.85

276.45

275.06

274.01

280.74

Public Shareholding (% in equity share capital)

18.90

18.83

18.74

18.69

PBDIT: profit before depreciation, interest and tax; PBDT: profit before depreciation and tax; EPS: earnings per share

NOTES

32 | SEPTEMBER 2010

19.15 Figures in R crore unless specified