Results Tracker 06.08.2012,

Results Tracker Saturday, 04 Aug 2012
make more, for sure.
Q1FY13

Results to be Declared on Monday, 6th August 2012
COMPANIES NAME
ADCINDIA Elgi Equipments JB Chemicals PTC India Sumeet Inds
Adi Finechem Escorts Jyothi Infraventures Pushpsons Inds Sunshield Chem
Aditya Birla Nuv Essar Shipping KSL Inds Rama Newsprint Suraj
Aeonian Invest Fenoplast Lakshmi Mach Raymed Labs Suryalata Spin
Alka Diamond FIEM Inds Landmark Prop Religare Enter Sybly Inds
Amrutanjan Health Financial Tech Lead Financial Responsive Inds Tasty Bite
Andhra Bank First Custodian LOHIA SECURI Riba Textiles TBZ
Arcotech Gem Spinners Loyal Textile Ridhi Syn TCFC Finance
Arihant Cap Golden Crpt MANDHANA Royal Orchid Technojet Consl
ASAHI IND Golden Tob Mega Fin Rubfila Intl Tube Invest
Bannari Amman Sug Gravita India Mirc Elect SAIL UCIL Leasing
Banswara Syn Harita Seat Morepen Lab Saksoft Uttam Galva
BEML Harmony Cap Nahar Indl Sakthi Finance Vardhman Hold
Bengal Steel Hawkins Cook Nalwa Sons Inv Samkrg Pistons Vikram Thermo
Britannia Inds Hilton Metal Nitta Gelatin Sanghvi Movers Visaka Inds
Cadila Health Hinduja Vent OCL India Sarla Perf VLS Finance
Choice Infra Hindusthan Udyog Olympic Oil Sarthak Global Wall Street Fin
Coastal Road HRB Flouri Onelife Capital Savera Inds Wanbury
Cosmo Ferrites Indian Extr Oseaspre Consl Servalakshmi Paper Wheels India
DCW Indo Rama Syn Polar Pharma Setco Auto Whirlpool
DLF Indokem Pricol SKM Egg Products Wockhardt
EIH Jaybharat Tex Pro Fin Capital Skyline Millars WPIL

Results Announced on 4th Aug 2012 (Rs Million)
Marico
Quarter ended Year to Date Year ended
201206 201106 % Var 201206 201106 % Var 201203 201103 % Var
Sales 9746.11 8045.75 21.13 9746.11 8045.75 21.13 29703.03 23504.12 26.37
Other Income 143.34 58.22 146.2 143.34 58.22 146.2 516.47 216.31 138.76
PBIDT 1881.97 1116.52 68.56 1881.97 1116.52 68.56 4591.03 3683.16 24.65
Interest 133.56 67.47 97.95 133.56 67.47 97.95 283.4 315.98 -10.31
PBDT 1748.41 1049.06 66.66 1748.41 1049.06 66.66 4307.63 4021.83 7.11
Depreciation 77.07 71.33 8.05 77.07 71.33 8.05 314.89 276.3 13.97
PBT 1671.35 977.73 70.94 1671.35 977.73 70.94 3992.74 3745.53 6.6
TAX 337.8 161.56 109.09 337.8 161.56 109.09 626.9 592.21 5.86
Deferred Tax 0 0 0 0 0 0 0 0 0
PAT 1333.55 816.17 63.39 1333.55 816.17 63.39 3365.84 3153.33 6.74
Equity 644.52 614.62 4.86 644.52 614.62 4.86 614.93 614.4 0.09
PBIDTM(%) 19.31 13.88 39.15 19.31 13.88 39.15 15.46 15.67 -1.37

The Revenue for the quarter ended June 2012 of Rs. 9746.11 millions grew by 21.13 % from Rs. 8045.75 millions.Handsome Net Profit
growth of 63.39% reported above the corresponding previous quarter figure of Rs. 1333.55 millions to Rs. 816.17 millions.Operating profit
surged to 1881.97 millions from the corresponding previous quarter of 1116.52 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

Results Tracker Q1FY13

ICRA
201206 201106 % Var 201206 201106 % Var 201203 201103 % Var
Sales 276.93 237.92 16.4 276.93 237.92 16.4 1393.61 1293.05 7.78
Other Income 43.27 33.31 29.9 43.27 33.31 29.9 197.38 125.43 57.36
PBIDT 114.32 73.74 55.03 114.32 73.74 55.03 776.24 708.37 9.58
Interest 0 0 0 0 0 0 0 0 0
PBDT 114.32 73.74 55.03 114.32 73.74 55.03 776.24 708.37 9.58
Depreciation 4.36 4.46 -2.24 4.36 4.46 -2.24 18.96 20.32 -6.69
PBT 109.96 69.28 58.72 109.96 69.28 58.72 757.28 688.05 10.06
TAX 28.49 29.39 -3.06 28.49 29.39 -3.06 248.28 238.92 3.92
Deferred Tax 0 0 0 0 0 0 0 0 0
PAT 81.47 39.89 104.24 81.47 39.89 104.24 509 449.14 13.33
Equity 100 100 0 100 100 0 100 100 0
PBIDTM(%) 41.28 30.99 33.19 41.28 30.99 33.19 55.7 54.78 1.67

The company witnessed a 16.40% growth in the revenue at Rs. 276.93 millions for the quarter ended June 2012 as compared to Rs. 237.92
millions during the year-ago period.The Net Profit of the company reported a remarkable increase of 104.24% to Rs. 81.47 millions from
Rs. 39.89 millions in previous same quarter.Operating profit surged to 114.32 millions from the corresponding previous quarter of 73.74
millions.

Sun TV Network
201206 201106 % Var 201206 201106 % Var 201203 201103 % Var
Sales 4257.5 4539.9 -6.22 4257.5 4539.9 -6.22 17573.7 19237.1 -8.65
Other Income 132.3 172.9 -23.48 132.3 172.9 -23.48 742 467.9 58.58
PBIDT 3362 3832.1 -12.27 3362 3832.1 -12.27 14748.7 16046.8 -8.09
Interest 2 2.3 -13.04 2 2.3 -13.04 55.5 19.8 180.3
PBDT 3360 3829.8 -12.27 3360 3829.8 -12.27 14693.2 16027 -8.32
Depreciation 932.7 1061.3 -12.12 932.7 1061.3 -12.12 4430 4473.8 -0.98
PBT 2427.3 2768.5 -12.32 2427.3 2768.5 -12.32 10263.2 11553.2 -11.17
TAX 784.2 892.3 -12.11 784.2 892.3 -12.11 3316.7 3831 -13.42
Deferred Tax 0 0 0 0 0 0 0 0 0
PAT 1643.1 1876.2 -12.42 1643.1 1876.2 -12.42 6946.5 7722.2 -10.05
Equity 1970.4 1970.4 0 1970.4 1970.4 0 1970.4 1970.4 0
PBIDTM(%) 78.97 84.41 -6.45 78.97 84.41 -6.45 83.92 83.42 0.61

The sales slipped to Rs. 4257.50 millions for the June 2012 quarter as against Rs. 4539.90 millions during the year-ago period.The
Company's Net profit for the June 2012 quarter have declined marginally to Rs. 1643.10 millions as against Rs. 1876.20 millions reported
during the corresponding quarter ended.Operating Profit reported a sharp decline to 3362.00 millions from 3832.10 millions in the
corresponding previous quarter.




Ramco Inds.
201206 201106 % Var 201206 201106 % Var 201203 201103 % Var
Sales 2717.5 1889.3 43.84 2717.5 1889.3 43.84 6929.7 5739.2 20.74
Other Income 0 28.3 0 0 28.3 0 229.5 39.6 479.55
PBIDT 423.2 336 25.95 423.2 336 25.95 1288.5 1192.8 8.02
Interest 68.1 44.4 53.38 68.1 44.4 53.38 241.5 206.9 16.72
PBDT 374.5 306.9 22.03 374.5 306.9 22.03 1062.3 985.9 7.75
Depreciation 82.3 79.8 3.13 82.3 79.8 3.13 333.9 294.8 13.26
PBT 292.2 227.1 28.67 292.2 227.1 28.67 728.4 691.1 5.4
TAX 71 47 51.06 71 47 51.06 115 159 -27.67
Deferred Tax -4 -5 -20 -4 -5 -20 -12 -23 -47.83
PAT 221.2 180.1 22.82 221.2 180.1 22.82 613.4 532.1 15.28
Equity 86.7 86.7 0 86.7 86.7 0 86.7 86.7 0
PBIDTM(%) 15.57 17.78 -12.43 15.57 17.78 -12.43 18.59 20.78 -10.53

The sales for the June 2012 quarter moved up 43.84% to Rs. 2717.50 millions as compared to Rs. 1889.30 millions during the
corresponding quarter last year.Profit saw a slight increase of 22.82%to Rs. 221.20 millions from Rs. 180.10 millions.The company
reported a good operating profit of 423.20 millions compared to 336.00 millions of corresponding previous quarter.

Jet Airways (I)
201206 201106 % Var 201206 201106 % Var 201203 201103 % Var
Sales 44705.3 34049.2 31.3 44705.3 34049.2 31.3 143637.9 122195.2 17.55
Other Income 2411 1774.7 35.85 2411 1774.7 35.85 8092.9 7127.5 13.54
PBIDT 5882.6 1812.8 224.5 5882.6 1812.8 224.5 5825.9 18876.8 -69.14
Interest 2499.3 2308.6 8.26 2499.3 2308.6 8.26 9712.3 11197.1 -13.26
PBDT 2736.9 666.8 310.45 2736.9 666.8 310.45 -3154.5 9571.6 -132.96
Depreciation 2403.6 2234.7 7.56 2403.6 2234.7 7.56 9398.8 9106.2 3.21
PBT 333.3 -1567.9 -121.26 333.3 -1567.9 -121.26 -12553.3 465.4 -2797.31
TAX 86.3 -336.3 -125.66 86.3 -336.3 -125.66 -192.3 368.5 -152.18
Deferred Tax 0 0 0 0 0 0 -336.3 336.3 -200
PAT 247 -1231.6 120.06 247 -1231.6 120.06 -12361 96.9 -12856.45
Equity 863.3 863.3 0 863.3 863.3 0 863.3 863.3 0
PBIDTM(%) 13.16 5.32 147.15 13.16 5.32 147.15 4.06 15.45 -73.74

The sales figure stood at Rs. 44705.30 millions for the June 2012 quarter. The mentioned figure indicates a growth of about 31.30% as
compared to Rs. 34049.20 millions during the year-ago period.The Total Profit for the quarter ended June 2012 of Rs. 247.00 millions grew
rom Rs.-1231.60 millionsOperating profit surged to 5882.60 millions from the corresponding previous quarter of 1812.80 millions.




Nilkamal
201206 201106 % Var 201206 201106 % Var 201203 201103 % Var
Sales 3937.01 3213.12 22.53 3937.01 3213.12 22.53 14346.08 12516.98 14.61
Other Income 3.2 8.01 -60.05 3.2 8.01 -60.05 24.94 39.57 -36.97
PBIDT 382.16 347.78 9.89 382.16 347.78 9.89 1512.16 1331.84 13.54
Interest 111.41 89.36 24.68 111.41 89.36 24.68 396.84 302.14 31.34
PBDT 270.75 258.42 4.77 270.75 258.42 4.77 1115.33 1029.69 8.32
Depreciation 113.86 92.72 22.8 113.86 92.72 22.8 404.78 329.32 22.91
PBT 156.88 165.71 -5.33 156.88 165.71 -5.33 710.54 700.38 1.45
TAX 44.32 43.06 2.93 44.32 43.06 2.93 154.51 175.8 -12.11
Deferred Tax 0 0 0 0 0 0 0 0 0
PAT 112.56 122.65 -8.23 112.56 122.65 -8.23 556.03 524.58 6
Equity 149.23 149.23 0 149.23 149.23 0 149.23 149.23 0
PBIDTM(%) 9.71 10.82 -10.32 9.71 10.82 -10.32 10.54 10.64 -0.94
The June 2012 quarter revenue stood at Rs. 3937.01 millions, up 22.53% as compared to Rs. 3213.12 millions during the corresponding
quarter last year.The Company's Net profit for the June 2012 quarter have declined marginally to Rs. 112.56 millions as against Rs. 122.65
millions reported during the corresponding quarter ended.Operating Profit saw a handsome growth to 382.16 millions from 347.78
millions in the quarter ended June 2012.

Graphite India
201206 201106 % Var 201206 201106 % Var 201203 201103 % Var
Sales 4175.3 3193.2 30.76 4175.3 3193.2 30.76 16708.4 12259.4 36.29
Other Income 45.3 61.1 -25.86 45.3 61.1 -25.86 346.2 304.3 13.77
PBIDT 776.1 683.7 13.51 776.1 683.7 13.51 3458.7 3134.3 10.35
Interest 53.4 26.5 101.51 53.4 26.5 101.51 143.9 55.5 159.28
PBDT 722.7 657.2 9.97 722.7 657.2 9.97 3611 2951.5 22.34
Depreciation 114.7 98.5 16.45 114.7 98.5 16.45 404.4 393.3 2.82
PBT 608 558.7 8.82 608 558.7 8.82 3206.6 2558.2 25.35
TAX 202.5 190 6.58 202.5 190 6.58 827.7 835 -0.87
Deferred Tax 0 0 0 0 0 0 0 0 0
PAT 405.5 368.7 9.98 405.5 368.7 9.98 2378.9 1723.2 38.05
Equity 390.8 390.8 0 390.8 390.8 0 390.8 390.8 0
PBIDTM(%) 17.69 20.38 -13.19 18.59 21.41 -13.19 19.85 24.42 -18.7
The Sales for the quarter ended June 2012 of Rs. 4175.30 millions rose by 30.76% from Rs. 3193.20 millions.The Company has registered
profit of Rs. 405.50 millions for the quarter ended June 2012, a growth of 9.98% over Rs. 368.70 millions millions achieved in the
corresponding quarter of last year.OP of the company witnessed a marginal growth to 776.10 millions from 683.70 millions in the same
quarter last year.




SKS Microfinance
201206 201106 % Var 201206 201106 % Var 201203 201103 % Var
Sales 744.81 1606.44 -53.64 744.81 1606.44 -53.64 4357.01 11754.71 -62.93
Other Income 49.73 160.77 -69.07 49.73 160.77 -69.07 366.02 940.68 -61.09
PBIDT -39.25 -1176.18 -96.66 -39.25 -1176.18 -96.66 -11135.81 5365.77 -307.53
Interest 331.68 630 -47.35 331.68 630 -47.35 2001.44 3495.32 -42.74
PBDT -370.93 -1806.18 -79.46 -370.93 -1806.18 -79.46 -13137.25 1870.45 -802.36
Depreciation 17.44 24.14 -27.75 17.44 24.14 -27.75 100.2 161.49 -37.95
PBT -388.37 -1830.31 -78.78 -388.37 -1830.31 -78.78 -13237.45 1708.96 -874.59
TAX 0 357.1 0 0 357.1 0 368.52 592.66 -37.82
Deferred Tax 0 0 0 0 0 0 0 0 0
PAT -388.37 -2187.41 82.25 -388.37 -2187.41 82.25 -13605.97 1116.31 -1318.83
Equity 732.64 723.45 1.27 732.64 723.45 1.27 723.57 723.24 0.05
PBIDTM(%) -5.27 -73.22 -92.8 -5.27 -73.22 -92.8 -255.58 45.65 -659.9
The sales is pegged at Rs. 744.81 millions for the June 2012 quarter. The mentioned figure indicates a decline of about -53.64% as against
Rs. 1606.44 millions during the year-ago period.The Net Loss for the quarter ended June 2012 is Rs. -388.37 millions as compared to Net
Loss of Rs. -2187.41 millions of corresponding quarter ended June 2011 Operating profit Margin for the quarter ended June 2012
improved to -39.25% as compared to -1176.18% of corresponding quarter ended June 2011.

Commercial Engineers
201206 201106 % Var 201206 201106 % Var 201203 201103 % Var
Sales 1690.06 822.43 105.5 1690.06 822.43 105.5 4686.36 2167.37 116.22
Other Income 11.77 9.46 24.42 11.77 9.46 24.42 22.71 28.55 -20.46
PBIDT 336.26 145.3 131.42 336.26 145.3 131.42 724.7 203.93 255.37
Interest 30.42 17.54 73.43 30.42 17.54 73.43 93.16 92.69 0.51
PBDT 305.84 127.76 139.39 305.84 127.76 139.39 631.54 111.24 467.73
Depreciation 40.68 12.5 225.44 40.68 12.5 225.44 63.72 38.53 65.38
PBT 265.16 115.26 130.05 265.16 115.26 130.05 567.82 72.71 680.94
TAX 82.68 45.97 79.86 82.68 45.97 79.86 159.8 15.72 916.54
Deferred Tax 0 0 0 0 0 0 0 0 0
PAT 182.48 69.29 163.36 182.48 69.29 163.36 408.02 56.99 615.95
Equity 549.43 549.43 0 549.43 549.43 0 549.43 549.43 0
PBIDTM(%) 19.9 17.67 12.62 19.9 17.67 12.62 15.46 9.41 64.35

The Total revenue for the quarter ended June 2012 of Rs. 1690.06 millions grew by 105.50% from Rs. 822.43 millions.The company almost
doubled its revenue to Rs. 182.48 millions from Rs. 69.29 millions in the quarter ended June 2012.Operating profit for the quarter ended
June 2012 rose to 336.26 millions as compared to 145.30 millions of corresponding quarter ended June 2011.




City Union Bank
201206 201106 % Var 201206 201106 % Var 201203 201103 % Var
Interest Earned 5042.11 3711.36 35.86 5042.11 3711.36 35.86 16967.73 12184.08 39.26
Other Income 626.93 458.84 36.63 626.93 458.84 36.63 2071.34 1574.04 31.59
Interest Expended 3662.7 2510.95 45.87 3662.7 2510.95 45.87 11970.23 7983.79 49.93
Operating Expenses 864.83 864.83 45.21 864.83 595.59 45.21 2798.32 2164.01 29.31
Operating Profit 963.89 0 0 963.89 0 0 3432.52 0 0
Prov.& Contigencies 177.61 198.53 -10.54 177.61 198.53 -10.54 838.01 789.77 6.11
Tax 225 280 -19.64 225 280 -19.64 630 670 -5.97
PAT 738.89 585.12 26.28 738.89 585.12 26.28 2802.51 2150.55 30.32
Equity 408.21 406.72 0.37 408.21 406.72 0.37 408.21 405.03 0.79
OPM 22.64 28.66 -21.01 22.64 28.66 -21.01 25.17 29.63 -15.06

The sales moved up 35.86% to Rs. 5042.11 millions for the June 2012 quarter as compared to Rs. 3711.36 millions during the year-ago
period.Net Profit recorded in the quarter ended June 2012 rise to 26.28% to Rs. 738.89 millions compared to R. 585.12 millions in
corresponding previous quarter.

United Bank
201206 201106 % Var 201206 201106 % Var 201203 201103 % Var
Interest Earned 22838.1 18383.2 24.23 22838.1 18383.2 24.23 79610.9 63414.6 25.54
Other Income 2152.9 1698.6 26.75 2152.9 1698.6 26.75 7329.1 6370.5 15.05
Interest Expended 16002.4 12693.6 26.07 16002.4 12693.6 26.07 54818.6 41721.1 31.39
Operating Expenses 3527.6 3527.6 9.72 3527.6 3215 9.72 13833 12994.1 6.46
Operating Profit 0 0 0 0 0 0 0 0 0
Prov.& Contigencies 2920 2065.8 41.35 2920 2065.8 41.35 9726.8 8275.1 17.54
Tax 802.1 782.9 2.45 802.1 782.9 2.45 2236.3 1555.1 43.8
PAT 1738.9 1324.5 31.29 1738.9 1324.5 31.29 6325.3 5239.7 20.72
Equity 3610 3444.2 4.81 3610 3444.2 4.81 3610 3444.2 4.81
OPM 23.91 22.7 5.33 23.91 22.7 5.33 22.97 23.76 -3.33

The revenue for the June 2012 quarter is pegged at Rs. 22838.10 millions, about 24.23% up against Rs. 18383.20 millions recorded during
the year-ago period.A comparatively good net profit growth of 31.29% to Rs. 1738.90 millions was reported for the quarter ended June
2012 compared to Rs. 1324.50 millions of previous same quarter.




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.



Results Tracker 06.08.2012,

Recommended

Recommended

More Related Content

What's hot

What's hot (19)

Viewers also liked

Viewers also liked (9)

Similar to Results Tracker 06.08.2012,

Similar to Results Tracker 06.08.2012, (20)

More from Mansukh Investment & Trading Solutions

More from Mansukh Investment & Trading Solutions (20)

Recently uploaded

Recently uploaded (20)