Falcon Invoice Discounting: Unlock Your Business Potential
Results tracker 20.10.11
1. Results Tracker Thursday, 20 Oct 2011
make more, for sure.
Q2FY12
Results to be Declared on 20th Oct 2011
COMPANIES NAME
ADI Rasayan Esab India Hexaware Tech Kirloskar Bros State Bank Trav
Alka Diamond Excel Crop Hindustan Media Kothari World Fin Sterlite Tech
Artson Engr Exide Inds Hitachi Home KPIT Cummins STI India
Arunoday Mills FAG Bearings HSIL Lloyds Finance Swaraj Engines
Ashapura Mine Fresenius Kabi IDBI Bank Mahindra Forg Thermax
Bajaj Auto Fulford India IITL PROJ Nilkamal Torrent Cables
Bajaj Holdings Gandhi Spec Indbank Merch Noida Toll Triton Valves
Bharat Bhushan Share Garnet Constr INDIAB POWER Peoples Invest Ugar Sugar
Bharat Bijlee GHCL Indiabulls Real Est Piramal Health Ultratech Cem
Bharat Seats Global Sec Indiabulls Sec Rane Brake Unitech Intl
Croitre Inds GM Breweries Indoco Remedies Repro India WABCO India
D B CORP Gujarat Alk Industrial Invest Rishiroop Rub Yes Bank
DCW Gujarat Narm Val Info Edge India Sadhana Nitr
Deepak Fert Gujarat State Fert Ishita Drugs Sagar Cements
Dewan Housing Gujarat Terce Jhaveri Weld Shree Digvijay
DHANLAK BANK Hester Bio Kewal Kiran SREI Infra
Results Announced on 19th Oct 2011 (Rs Million)
HDFC Bank
Quarter ended Year to Date Year ended
201109 201009 % Var 201109 201009 % Var 201103 201003 % Var
Interest Earned 67177 48099.9 39.66 126956.7 92297 37.55 199282.1 161727.3 23.22
Other Income 12116.8 9607.1 26.12 23317.1 19515.7 19.48 43351.5 39831 8.84
Interest Expended 37731.9 22837.2 65.22 69032 43027.3 60.44 93850.8 77863 20.53
Operating Expenses 20303.9 20303.9 20.87 39650.2 33227.3 19.33 71529.2 59398.1 20.42
Operating Profit 0 0 0 0 0 0 0 0 0
Prov.& Contigencies 3660.5 4544.8 -19.46 8096.8 10095 -19.79 19067.1 21405.9 -10.93
Tax 5604 4404.8 27.22 10651.2 8224.6 29.5 18922.6 13404.4 41.17
PAT 11993.5 9121.4 31.49 22843.6 17238.5 32.52 39263.9 29486.9 33.16
Equity 4676.6 4626 1.09 4676.6 4626 1.09 4652.3 4577.4 1.64
OPM 31.64 37.57 -15.77 32.76 38.53 -14.96 38.77 39.76 -2.49
The sales moved up 39.66% to Rs. 67177.00 millions for the September 2011 quarter as compared to Rs. 48099.90 millions during the year-
ago period.A good growth in profit of 31.49% reported to Rs. 11993.50 millions over Rs. 9121.40 millions of corresponding previous
quarter.
Please refer to important disclosures at the end of this report For Private circulation Only For Our Clients Only
Mansukh Securities and Finance Ltd SEBI Regn No. BSE: INB010985834 / NSE: INB230781431
Office: 306, Pratap Bhavan, 5, Bahadur Shah Zafar Marg, New Delhi-110002 PMS Regn No. INP000002387
Phone: 011-30123450/1/3/5 Fax: 011-30117710 Email: research@moneysukh.com
Website: www.moneysukh.com
2. Results Tracker Q2FY12
make more, for sure.
Indraprastha Gas
Quarter ended Year to Date Year ended
201109 201009 % Var 201109 201009 % Var 201103 201003 % Var
Sales 5974.97 4467.91 33.73 11348.93 7825.67 45.02 17504.63 10838.37 61.51
Other Income 14.99 5.39 178.11 28.47 16.29 74.77 30.85 153.87 -79.95
PBIDT 1594.5 1252.61 27.29 3191.34 2338.29 36.48 5017.41 4018.9 24.85
Interest 117.52 20.17 482.65 207.62 20.17 929.35 131.63 0 0
PBDT 1476.98 1232.43 19.84 2983.72 2318.11 28.71 4885.79 4018.9 21.57
Depreciation 344.43 238.89 44.18 666.5 469.81 41.87 1028.71 774.52 32.82
PBT 1132.54 993.54 13.99 2317.22 1848.3 25.37 3857.07 3244.38 18.88
TAX 360.3 330.76 8.93 744.31 614.13 21.2 1259.39 1089.42 15.6
Deferred Tax 0 0 0 0 0 0 0 0 0
PAT 772.25 662.78 16.52 1572.92 1234.17 27.45 2597.68 2154.97 20.54
Equity 1400 1400 0 1400 1400 0 1400 1400 0
PBIDTM(%) 24.02 24.91 -3.58 28.12 29.88 -5.89 25.63 32.97 -22.28
A decent increase of about 33.73% in the sales to Rs. 5974.97 millions was observed for the quarter ended September 2011. The sales figure
stood at Rs. 4467.91 millions during the year-ago period.A humble growth in net profit of 16.52% reported in the quarter ended
September 2011 to Rs. 772.25 millions from Rs. 662.78 millions.OP of the company witnessed a marginal growth to 1594.50 millions from
1252.61 millions in the same quarter last year.
Hindustan Zinc
Quarter ended Year to Date Year ended
201109 201009 % Var 201109 201009 % Var 201103 201003 % Var
Sales 26368.2 22016.1 19.77 54838.9 41718.3 31.45 100393 81344 23.42
Other Income 3867.8 1845.4 109.59 7421.4 3429.8 116.38 8520.5 6002.5 41.95
PBIDT 18515.8 13098 41.36 37992.4 24900.3 52.58 64748.5 53922.8 20.08
Interest 120.3 0 0 185.2 65.5 182.75 194 439.2 -55.83
PBDT 18156.9 12886.4 40.9 37524.4 24623.2 52.39 64342.9 53483.6 20.3
Depreciation 1455.2 1158.4 25.62 2800.5 2281.1 22.77 4747.4 3342.5 42.03
PBT 16701.7 11728 42.41 34723.9 22342.1 55.42 59595.5 50141.1 18.86
TAX 3254.8 2240.8 45.25 6327.9 3945.7 60.37 10590.6 9727 8.88
Deferred Tax 0 0 0 0 0 0 0 0 0
PAT 13446.9 9487.2 41.74 28396 18396.4 54.36 49004.9 40414.1 21.26
Equity 8450.6 4225.3 100 8450.6 4225.3 100 8450.6 4225.3 100
PBIDTM(%) 70.22 59.49 18.03 69.28 59.69 16.07 64.5 66.29 -2.71
The September 2011 quarter revenue stood at Rs. 26368.20 millions, up 19.77% as compared to Rs. 22016.10 millions during the
corresponding quarter last year.Net Profit recorded in the quarter ended September 2011 rise to 41.74% to Rs. 13446.90 millions
compared to R. 9487.20 millions in corresponding previous quarter.Operating Profit saw a handsome growth to 18515.80 millions from
13098.00 millions in the quarter ended September 2011.
Please refer to important disclosures at the end of this report For Private circulation Only For Our Clients Only
Mansukh Securities and Finance Ltd SEBI Regn No. BSE: INB010985834 / NSE: INB230781431
Office: 306, Pratap Bhavan, 5, Bahadur Shah Zafar Marg, New Delhi-110002 PMS Regn No. INP000002387
Phone: 011-30123450/1/3/5 Fax: 011-30117710 Email: research@moneysukh.com
Website: www.moneysukh.com
3. Results Tracker Q2FY12
make more, for sure.
Hindustan Zinc
Quarter ended Year to Date Year ended
201109 201009 % Var 201109 201009 % Var 201103 201003 % Var
Sales 26368.2 22016.1 19.77 54838.9 41718.3 31.45 100393 81344 23.42
Other Income 3867.8 1845.4 109.59 7421.4 3429.8 116.38 8520.5 6002.5 41.95
PBIDT 18515.8 13098 41.36 37992.4 24900.3 52.58 64748.5 53922.8 20.08
Interest 120.3 0 0 185.2 65.5 182.75 194 439.2 -55.83
PBDT 18156.9 12886.4 40.9 37524.4 24623.2 52.39 64342.9 53483.6 20.3
Depreciation 1455.2 1158.4 25.62 2800.5 2281.1 22.77 4747.4 3342.5 42.03
PBT 16701.7 11728 42.41 34723.9 22342.1 55.42 59595.5 50141.1 18.86
TAX 3254.8 2240.8 45.25 6327.9 3945.7 60.37 10590.6 9727 8.88
Deferred Tax 0 0 0 0 0 0 0 0 0
PAT 13446.9 9487.2 41.74 28396 18396.4 54.36 49004.9 40414.1 21.26
Equity 8450.6 4225.3 100 8450.6 4225.3 100 8450.6 4225.3 100
PBIDTM(%) 70.22 59.49 18.03 69.28 59.69 16.07 64.5 66.29 -2.71
The September 2011 quarter revenue stood at Rs. 26368.20 millions, up 19.77% as compared to Rs. 22016.10 millions during the
corresponding quarter last year.Net Profit recorded in the quarter ended September 2011 rise to 41.74% to Rs. 13446.90 millions
compared to R. 9487.20 millions in corresponding previous quarter.Operating Profit saw a handsome growth to 18515.80 millions from
13098.00 millions in the quarter ended September 2011.
Crompton Greaves
Quarter ended Year to Date Year ended
201109 201009 % Var 201109 201009 % Var 201103 201003 % Var
Sales 14514.7 14447.8 0.46 29203 27876.9 4.76 59514.7 52839.9 12.63
Other Income 168.2 199.8 -15.82 324.8 353.9 -8.22 793.8 687.5 15.46
PBIDT 1782.2 2508.9 -28.96 3805.4 4756.7 -20 10118.9 9265.1 9.22
Interest 0.5 0 0 14.8 0 0 39.9 43.5 -8.28
PBDT 1781.7 2508.9 -28.98 3790.6 4756.7 -20.31 10079 9221.6 9.3
Depreciation 267.1 195.1 36.9 552.9 367.5 50.45 808.9 519 55.86
PBT 1514.6 2313.8 -34.54 3237.7 4389.2 -26.23 9270.1 8702.6 6.52
TAX 391.4 728.9 -46.3 824.3 1382.6 -40.38 2326.8 2933 -20.67
Deferred Tax -10.3 54.5 -118.9 3.9 39.9 -90.23 -110.2 195 -156.51
PAT 1123.2 1584.9 -29.13 2413.4 3006.6 -19.73 6943.3 5769.6 20.34
Equity 1283 1283 0 1283 1283 0 1283 1283 0
PBIDTM(%) 11.62 16.41 -29.16 13.03 17.06 -23.63 16.12 16.8 -4.02
The total revenue for the quarter ended September 2011 remained nearly unchanged at Rs. 14514.70 millions.The Company's Net profit
for the September 2011 quarter have declined marginally to Rs. 1123.20 millions as against Rs. 1584.90 millions reported during the
corresponding quarter ended.The company reported a degrowth in operating Profit to 1782.20 millions from 2508.90 millions.
Please refer to important disclosures at the end of this report For Private circulation Only For Our Clients Only
Mansukh Securities and Finance Ltd SEBI Regn No. BSE: INB010985834 / NSE: INB230781431
Office: 306, Pratap Bhavan, 5, Bahadur Shah Zafar Marg, New Delhi-110002 PMS Regn No. INP000002387
Phone: 011-30123450/1/3/5 Fax: 011-30117710 Email: research@moneysukh.com
Website: www.moneysukh.com
4. Results Tracker Q2FY12
make more, for sure.
Torrent Power
Quarter ended Year to Date Year ended
201109 201009 % Var 201109 201009 % Var 201103 201003 % Var
Sales 19982.4 17281.8 15.63 40677.6 35527.7 14.5 68345.6 59093.9 15.66
Other Income 234.9 212.1 10.75 430.1 404.8 6.25 924.6 472.7 95.6
PBIDT 5893.8 5190.5 13.55 12560.5 11322.6 10.93 21604 18358.6 17.68
Interest 806.8 825.8 -2.3 1603.6 1665.9 -3.74 3389 3140.6 7.91
PBDT 5087 4364.7 16.55 10956.9 9656.7 13.46 18215 15218 19.69
Depreciation 1048.8 982 6.8 2082.8 1945.2 7.07 3926.8 3353.5 17.1
PBT 4038.2 3382.7 19.38 8874.1 7711.5 15.08 14288.2 11864.5 20.43
TAX 1118.4 1156.6 -3.3 2467.2 2441.3 1.06 3631 3499 3.77
Deferred Tax 277.5 455.9 -39.13 658.7 836.6 -21.26 993.5 1424 -30.23
PAT 2919.8 2226.1 31.16 6406.9 5270.2 21.57 10657.2 8365.5 27.39
Equity 4724.5 4724.5 0 4724.5 4724.5 0 4724.5 4724.5 0
PBIDTM(%) 29.49 30.03 -1.8 30.88 31.87 -3.11 31.61 31.07 1.75
The September 2011 quarter revenue stood at Rs. 19982.40 millions, up 15.63% as compared to Rs. 17281.80 millions during the
corresponding quarter last year.A comparatively good net profit growth of 31.16% to Rs. 2919.80 millions was reported for the quarter
ended September 2011 compared to Rs. 2226.10 millions of previous same quarter.The company reported a good operating profit of
5893.80 millions compared to 5190.50 millions of corresponding previous quarter.
Dish TV India
Quarter ended Year to Date Year ended
201109 201009 % Var 201109 201009 % Var 201103 201003 % Var
Sales 4822.7 3261.5 47.87 9426.5 6304.5 49.52 14365.5 10847.9 32.43
Other Income 92 246.2 -62.63 228.7 522.8 -56.25 880.3 686.1 28.3
PBIDT 1310.4 744.2 76.08 2568.6 1342.7 91.3 3268.4 1632.8 100.17
Interest 634 352.7 79.76 968 694.2 39.44 1511.4 1216.4 24.25
PBDT 676.4 391.5 72.77 1600.6 648.5 146.82 1757 416.4 321.95
Depreciation 1162 843.2 37.81 2269.4 1732 31.03 3654 3037.9 20.28
PBT -485.6 -451.7 7.5 -668.8 -1083.5 -38.27 -1897 -2621.5 -27.64
TAX 0 0 0 0 0 0 0 -0.3 -100
Deferred Tax 0 0 0 0 0 0 0 0 0
PAT -485.6 -451.7 7.5 -668.8 -1083.5 -38.27 -1897 -2621.2 -27.63
Equity 1063.4 1062.6 0.08 1063.4 1062.6 0.08 1063 1062.1 0.08
PBIDTM(%) 27.17 22.82 19.08 27.25 21.3 27.94 22.75 15.05 51.16
The Sales for the quarter ended September 2011 of Rs. 4822.70 millions rose by 47.87% from Rs. 3261.50 millions.The Net Loss for the
quarter ended September 2011 is Rs. -485.60 millions as compared to Net Loss of Rs. -451.70 millions of corresponding quarter ended
September 2010The company reported a good operating profit of 1310.40 millions compared to 744.20 millions of corresponding previous
quarter.
Please refer to important disclosures at the end of this report For Private circulation Only For Our Clients Only
Mansukh Securities and Finance Ltd SEBI Regn No. BSE: INB010985834 / NSE: INB230781431
Office: 306, Pratap Bhavan, 5, Bahadur Shah Zafar Marg, New Delhi-110002 PMS Regn No. INP000002387
Phone: 011-30123450/1/3/5 Fax: 011-30117710 Email: research@moneysukh.com
Website: www.moneysukh.com
5. Results Tracker Q2FY12
make more, for sure.
Bajaj Finance
Quarter ended Year to Date Year ended
201109 201009 % Var 201109 201009 % Var 201103 201003 % Var
Sales 4916.8 3203.2 53.5 9413.5 6159.6 52.83 13923.3 9100.6 52.99
Other Income 16.2 61.2 -73.53 37 72.2 -48.75 138 61 126.23
PBIDT 2996 1645.4 82.08 5793.6 3099.7 86.91 7597.3 3436 121.11
Interest 1673.2 832.9 100.89 3097 1560.3 98.49 3779.5 2016.7 87.41
PBDT 1322.8 812.5 62.81 2696.6 1539.4 75.17 3817.8 1419.4 168.97
Depreciation 34 29.4 15.65 61.5 50.1 22.75 118.6 76.4 55.24
PBT 1288.8 783.1 64.58 2635.1 1489.3 76.94 3699.2 1343 175.44
TAX 415.1 255.4 62.53 853.3 493.8 72.8 1229.6 448.9 173.91
Deferred Tax 0 0 0 0 0 0 0 0 0
PAT 873.7 527.7 65.57 1781.8 995.5 78.99 2469.6 894.1 176.21
Equity 366.3 366 0.08 366.3 366 0.08 366.3 366 0.08
PBIDTM(%) 60.93 51.37 18.62 61.55 50.32 22.3 54.57 37.76 44.52
The turnover zoomed to Rs. 4916.80 millions, up 53.50% for the September 2011 quarter as against Rs. 3203.20 millions during the year-
ago period.Net profit for the quarter ended September 2011 increased significantly by 65.57% to Rs. 873.70 millions from Rs. 527.70
millions.Operating profit for the quarter ended September 2011 rose to 2996.00 millions as compared to 1645.40 millions of corresponding
quarter ended September 2010.
State Bank of Patiala
Quarter ended Year to Date Year ended
201109 201009 % Var 201109 201009 % Var 201103 201003 % Var
Interest Earned 19219.2 15715.2 22.3 19219.2 15715.2 22.3 64781.1 59752.7 8.42
Other Income 1858 1605.9 15.7 1858 1605.9 15.7 7555.4 6744.4 12.02
Interest Expended 13998 10047.1 39.32 13998 10047.1 39.32 41446.3 44410.5 -6.67
Operating Expenses 2960.1 2960.1 3.12 2960.1 2870.5 3.12 13297.7 9009.5 47.6
Operating Profit 0 0 0 0 0 0 0 0 0
Prov.& Contigencies 1650.9 2182.4 -24.35 1650.9 2182.4 -24.35 6960.3 4403.8 58.05
Tax 914.4 659.7 38.61 914.4 659.7 38.61 4102.6 3164.4 29.65
PAT 1553.8 1561.4 -0.49 1553.8 1561.4 -0.49 6529.6 5508.9 18.53
Equity 2947.5 2947.5 0 2947.5 2947.5 0 2947.5 2947.5 0
OPM 21.43 28.02 -23.51 21.43 28.02 -23.51 27.16 21.89 24.09
The revenue for the September 2011 quarter is pegged at Rs. 19219.20 millions, about 22.30% up against Rs. 15715.20 millions recorded
during the year-ago period.The Net proft of the company remain more or less same to Rs. 1553.80 millions from Rs. 1561.40 millions
,decline by -0.49%.
Please refer to important disclosures at the end of this report For Private circulation Only For Our Clients Only
Mansukh Securities and Finance Ltd SEBI Regn No. BSE: INB010985834 / NSE: INB230781431
Office: 306, Pratap Bhavan, 5, Bahadur Shah Zafar Marg, New Delhi-110002 PMS Regn No. INP000002387
Phone: 011-30123450/1/3/5 Fax: 011-30117710 Email: research@moneysukh.com
Website: www.moneysukh.com
6. Results Tracker Q2FY12
make more, for sure.
Data Source : ACE Equity
NAME DESIGNATION E-MAIL
Varun Gupta Head - Research varungupta@moneysukh.com
Pashupati Nath Jha Research Analyst pashupatinathjha@moneysukh.com
Vikram Singh Research Analyst vikram_research@moneysukh.com
This report is for the personal information of the authorized recipient and does not construe to be any investment, legal or taxation advice to you.
Mansukh Securities and Finance Ltd (hereinafter referred as MSFL) is not soliciting any action based on it. This report is not for public distribution and
has been furnished to you solely for your information and should not be reproduced or redistributed to any person in any form.
The report is based upon information that we consider reliable, but we do not represent that it is accurate or complete. MSFL or any of its affiliates or
employees shall not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the information
contained in this report. MSFL or any of its affiliates or employees do not provide, at any time, any express or implied warranty of any kind, regarding
any matter pertaining to this report, including without limitation the implied warranties of merchantability, fitness for a particular purpose, and non-
infringement. The recipients of this report should rely on their own investigations.
MSFL and/or its affiliates and/or employees may have interests/positions, financial or otherwise in the securities mentioned in this report. This
information is subject to change without any prior notice. MSFL reserves the right to make modifications and alterations to this statement as may be
required from time to time. Nevertheless, MSFL is committed to providing independent and transparent recommendations to its clients, and would be
happy to provide information in response to specific client queries.
Please refer to important disclosures at the end of this report For Private circulation Only For Our Clients Only
Mansukh Securities and Finance Ltd SEBI Regn No. BSE: INB010985834 / NSE: INB230781431
Office: 306, Pratap Bhavan, 5, Bahadur Shah Zafar Marg, New Delhi-110002 PMS Regn No. INP000002387
Phone: 011-30123450/1/3/5 Fax: 011-30117710 Email: research@moneysukh.com
Website: www.moneysukh.com