SlideShare a Scribd company logo
4QFY2010 Result Update I Oil & Gas
                                                                                                                      May 28, 2010




  ONGC                                                                                 ACCUMULATE
                                                                                       CMP                                Rs1,131
  Performance Highlights                                                               Target Price                       Rs1,233

 ONGC registered higher-than-expected set of numbers for 4QFY2010 on                   Investment Period                12 Months
 account of increase in Net Realisation on a yoy basis and increase in other
 Operating Income during the year despite higher-than-expected Subsidy                 Stock Info
 burden and DD&A expenditure. On account of the recent APM gas price hike              Sector                         Oil & Gas
 coupled with expectations of further reforms going ahead, we maintain our
 Accumulate view on the stock.                                                         Market Cap (Rs cr)                241,856

                                                                                       Beta                                  0.7
 Operating Profit above expectation; DD&A too exceeds expectation: For
 4QFY2010, ONGC registered Top-line and Bottom-line growth of 13.2% and               52 WK High / Low                1,274/965
 71.1% yoy, respectively. Increase in Top-line to Rs16,002cr (Rs14,133cr) is
                                                                                       Avg. Daily Volume                 303389
 attributed to the increase in Net Realisation on a yoy basis and increase in
 other Operating Income. Net Realisations stood at US $51.4/bbl                        Face Value (Rs)                       10
 (US $43.4/bbl), up 18.5% yoy. EBITDA came in higher than our estimate
 primarily on account of the higher-than-anticipated other Operating Income            BSE Sensex                         16,863
 during the quarter and higher sales of value-added products. Depreciation,            Nifty                               5,067
 Depletion and Amortisation (DD&A) costs increased by 4.8% yoy to Rs4,448cr
 (Rs4,244cr), which was higher than our estimate of Rs3,950cr. Other Income            Reuters Code                   ONGC.BO
 during the quarter fell 52.1% yoy to Rs469cr (Rs980cr). Net Profit surged             Bloomberg Code              ONGC@IN
 71.1% yoy to Rs3,776cr (Rs2,207cr), which was higher than our estimate of
 Rs3,398cr. This was mainly on account of higher Top-line growth.                      Shareholding Pattern (%)

                                                                                       Promoters                             74.1
 Outlook and Valuation: ONGC's stock price has corrected significantly on
 account of the flattish production outlook and uncertainty over the                   MF/Banks/Indian FLs                   20.0
 government's policy action, resulting in stagnant Earnings growth. However,
                                                                                       FII/NRIs/OCBs                          4.2
 after the APM price hike, we believe that the risk-reward ratio is now
 favourable, with limited downside from current levels. Moreover, the chances          Indian Public                          1.7
 of further reforms in the Oil sector have strengthened after the bold decision
 by the government to hike the APM gas prices. Also, the EGoM is likely to             Abs. (%)            3m     1yr         3yr
 consider the Kirit Parikh Committee recommendations. Thus, any positive
                                                                                       Sensex              2.6    18.0       17.1
 announcements on the Policy front, which makes the Subsidy-sharing formula
 transparent and crude-linked, will act as a catalyst for the ONGC stock. We           ONGC                1.2    0.0        24.0
 believe that the increase in APM gas prices has provided the required boost to
 ONGC’s Earnings growth and a re-rating trigger for the stock.

   Key Financials
   Y/E March (Rs cr)                 FY2009        FY2010E        FY2011E   FY2012E
   Net Sales                         104,588       101,760        117,551   124,021
   % chg                                 8.1            -2.7         15.5       5.5
   Net Profits                        19,795        19,404         24,505    26,372
   % chg                                -0.4            -2.0         26.3       7.6
   OPM (%)                              41.3           43.7          44.9      46.1
   EPS (Rs)                             92.5           90.7         114.6     123.3
   P/E (x)                              12.2           12.5           9.9       9.2   Deepak Pareek
   P/BV (x)                              2.6             2.4          2.0       1.8   Tel: 022 – 4040 3800 Ext: 340
   RoE (%)                              23.4           20.0          22.2      20.8   E-mail: deepak.pareek@angeltrade.com

   RoCE (%)                             24.5           19.4          23.3      23.3
                                                                                      Amit Vora
   EV/Sales (x)                          2.2             2.1          1.8       1.7
                                                                                      Tel: 022 – 4040 3800 Ext: 322
   EV/EBITDA (x)                         5.2             4.9          4.0       3.6   E-mail: amit.vora@angeltrade.com
   Source: Company, Angel Research



                                                                                                                                    1
Please refer to important disclosures at the end of this report                        Sebi Registration No: INB 010996539
ONGC I 4QFY2010 Result Update

               Exhibit 1: 4QFY2010 Performance
                Y/E March (Rs cr)            4QFY10        4QFY09      %chg      FY10        FY09    %chg
                Net Sales                        16,002    14,133      13.2     61,983     64,548     (4.0)
                Total operating
                                                  6,584     7,924     (16.9)    24,491     32,650    (25.0)
                expenditure
                EBITDA                            9,418     6,209      51.7     37,491     31,897     17.5
                EBITDA Margin %                    58.9      43.9                 60.5       49.4
                Other Income                       469        980     (52.1)     2,220      4,221    (47.4)
                Depreciation                      4,448     4,244       4.8     14,659     12,085     21.3
                Interest                            56         14     312.4        69         119    (42.3)
                PBT                               5,383     2,931      83.7     24,984     23,915      4.5
                PBT Margin %                       33.6      20.7                 40.3       37.0
                Total Tax                         1,607       724     121.8      8,216      7,832      4.9
                % of PBT                           29.8      24.7                 32.9       32.7
                PAT                               3,776     2,207      71.1     16,768     16,083      4.3
                Exceptional items                     -          -      0.0          -         43      0.0
                Adj. PAT                          3,776     2,207      71.1     16,768     16,126      4.0
                PAT Margin %                       23.6      15.6                 27.1       25.0
               Source: Company, Angel Research



               Exhibit 2: Segmental Performance
                Y/E March (Rs cr)            4QFY10        4QFY09       %chg       FY10      FY09      %chg
               In India
               Offshore E&P                      12,338      9,328      32.3     46,865    45,457       3.1
               Onshore E&P                        3,883      4,805     (19.2)    15,336    19,091     (19.7)
               Unallocated                            -          -                    -         -
               Total revenue                     16,221     14,133      14.8     62,201    64,548      (3.6)
               EBIT
               Offshore E&P                       4,593        588     681.8     19,564    18,810        4.0
               %EBIT                                 37          6                   42        41
               Onshore E&P                          616      1,529     (59.7)     4,258     1,805     135.9
               %EBIT                                 16         32                   28         9
               Unallocated                            -          -                    -         -
               Total EBIT                         5,209      2,116     146.1     23,822    20,615      15.6
               %EBIT                               32.1       15.0                 38.3      31.9
               Less: Interest payment                56         14     312.4         69       119     (42.3)
               Less: Other unallocable
                                                   (230)      (828)    (72.2)    (1,231)   (3,419)    (64.0)
               exp. net of income
               PBT before extraordinary
                                                  5,383      2,931      83.7     24,984    23,915        4.5
               items
               Extraordinary gain                     -          -                    -        66
               PBT                                5,383      2,931      83.7     24,984    23,981        4.2
               Source: Company, Angel Research




May 28, 2010                                                                                              2
ONGC I 4QFY2010 Result Update


               Net Crude Realisation at US $51.4/bbl: ONGC’s Top-line registered 13.2% yoy
               growth to Rs16,002cr (Rs14,133cr) during the quarter primarily on account of the
               increase in Net Realisation on a yoy basis and increase in other Operating Income
               during the quarter. ONGC’s Top-line growth was higher than our expectation of
               Rs14,460cr on account of the higher-than-expected other Operating Income and
               higher-than-expected sales of value-added products. Excluding sales of MRPL
               products, Top-line grew 28.4% yoy to Rs16,002cr (Rs12,463cr). ONGC’s MoU with
               MRPL to market the latter’s products ended w.e.f March 31, 2009. ONGC’s Gross
               Realisations from crude oil sales stood at US $79.2/bbl (US $47.9/bbl). During the
               quarter, the company shared Subsidy burden of Rs4,999cr (Rs852cr). Hence, Net
               Realisations stood at US $51.4/bbl (US $43.4/bbl), up 18.5% yoy. Gross
               Realisations was in line with our expectations, though Net Realisations stood lower
               than our estimates on account of the higher-than-anticipated Subsidy burden during
               the quarter. However, adjusted for the higher Subsidy burden, Net Realisation came
               in line with our estimates. Crude oil sales volume increased to 5.67MMT (5.57MMT)
               in line with our estimates. Gas sales volume rose to 5.04BCM (4.93BCM).

               Exhibit 3: ONGC - Crude Realisations
                          140.0

                          120.0

                          100.0
               US $/bbl




                           80.0

                           60.0

                           40.0

                           20.0

                            0.0
                                  1QFY2008


                                             2QFY2008


                                                        3QFY2008


                                                                     4QFY2008


                                                                                1QFY2009


                                                                                           2QFY2009


                                                                                                          3QFY2009


                                                                                                                     4QFY2009


                                                                                                                                1QFY2010


                                                                                                                                           2QFY2010


                                                                                                                                                      3QFY2010


                                                                                                                                                                 4QFY2010
                                                                   Gross Realisation                  Subsidy        Net Realisation
               Source: Company, Angel Research

               EBITDA higher than estimated: EBITDA for 4QFY2010 came in higher than our
               estimate despite higher-than-anticipated Subsidy burden on account of higher-than-
               anticipated other Operating income. Thus, adjusted for the Subsidy burden, EBITDA
               was higher than our estimate at Rs9,418cr (Rs6,209cr), up 51.7% yoy. OPM
               increased by 1,492bp yoy to 58.9% (43.9%) on account of the absence of trading
               sales of MRPL products and higher net crude oil realisations. Adjusting for trading
               sales of MRPL products, OPM increased by 903bp yoy to 58.9% (49.8%).

               DD&A cost increases; Other Income declines: Depreciation, Depletion and
               Amortisation cost (DD&A) cost increased by 4.8% yoy to Rs4,448cr (Rs4,244cr),
               which was higher than our estimate of Rs3,950cr. Other Income during the quarter
               declined by 52.1% yoy to Rs469cr (Rs980cr).

               PAT increases by 71.1%: Net Profit during the quarter surged 71.1% yoy to
               Rs3,776cr (Rs2,207cr), which was higher than our estimate of Rs3,398cr mainly on
               account of the higher-than-expected Other Operating Income.




May 28, 2010                                                                                                                                                         3
ONGC I 4QFY2010 Result Update


               Outlook and Valuation

               On the Production front, we expect production of crude and natural gas from
               ONGC’s domestic fields to register marginal growth, with production maintained
               through IOR/EOR from its ageing fields. Moreover, implementation of several
               schemes such as the Vasai (East) project, the C-series project and the Heera project
               are expected to maintain the company’s production volumes. On OVL front,
               management expects the production to decline going ahead, which is a slight
               negative.

               ONGC's stock price has corrected significantly on account of a flattish production
               outlook and uncertainty over the government's policy action, resulting in a stagnant
               earnings growth. However, after the APM price hike, we believe that the risk-reward
               ratio is now favourable, with limited downside from current levels. Moreover, the
               chances of further reforms in the Oil Sector have strengthened after the bold
               decision by the government to hike the APM gas prices. The EGoM is likely to
               consider the Kirit Parikh Committee recommendations. Thus, any positive
               announcements on the Policy front, which makes the Subsidy-sharing formula
               transparent and crude-linked, will act as a catalyst for the ONGC stock. We believe
               that the increase in APM gas prices has provided the required boost to the Earnings
               growth of ONGC and a re-rating trigger for the stock.

               At Rs1,131, the stock is currently trading at 9.2x FY2012E EPS of Rs123.3. We
               maintain an Accumulate on the stock, with a Target Price of Rs1,233, valuing the
               stock at 10x FY2012E revised EPS of Rs123.3/share, translating into an upside of
               9% from current levels.

               Exhibit 4: One year forward P/E Band
                                  2,000
                                  1,800                                                                                                                      15x
                                  1,600
                                                                                                                                                             13x
                                  1,400
               Share price (Rs)




                                                                                                                                                             11x
                                  1,200
                                  1,000                                                                                                                           9x
                                   800                                                                                                                            7x
                                   600
                                   400
                                   200
                                      0
                                          Apr 04


                                                   Oct 04


                                                            Apr 05


                                                                     Oct 05


                                                                              Apr 06


                                                                                       Oct 06

                                                                                                Apr 07


                                                                                                            Oct 07

                                                                                                                     Apr 08


                                                                                                                              Oct 08


                                                                                                                                       Apr 09


                                                                                                                                                Oct 09


                                                                                                                                                         Apr 10




               Source: Company, Angel Research




May 28, 2010                                                                                                                                                      4
ONGC I 4QFY2010 Result Update

               Exhibit 5: Premium/Discount in ONGC (P/E) v/s Sensex (P/E)
                       0

                     (10)

                     (20)




               (%)
                     (30)

                     (40)

                     (50)


                            Apr-04




                                              Apr-05




                                                                Apr-06




                                                                                  Apr-07




                                                                                                     Apr-08




                                                                                                                        Apr-09




                                                                                                                                          Apr-10
                                     Oct-04




                                                       Oct-05




                                                                         Oct-06




                                                                                            Oct-07




                                                                                                               Oct-08




                                                                                                                                 Oct-09
                     (60)

                                                          Prem/Disc to Sensex              Historic Avg Disc
               Source: Company, Angel Research




May 28, 2010                                                                                                                                 5
ONGC I 4QFY2010 Result Update


               Profit & Loss Statement (Consolidated)                                                 (Rs cr)
               Y/E March                            FY2007   FY2008   FY2009     FY2010E    FY2011E   FY2012E
               Total operating income               82,262   96,782   104,588    101,760    117,551   124,021
               % chg                                           17.7       8.1       (2.7)      15.5        5.5
               Total Expenditure                    46,067   55,527    61,364     57,321     64,762    66,860
               Net Raw Materials                    18,263   25,070    28,975     25,339     27,381    26,181
               Other Mfg costs                      17,179   18,419    17,678     17,015     21,277    22,944
               Personnel                             2,380    1,328     1,162      1,407      1,411     1,860
               Other                                 8,245   10,710    13,549     13,560     14,694    15,875
               EBITDA                               36,195   41,255    43,225     44,439     52,789    57,161
               % chg                                           14.0       4.8        2.8       18.8        8.3
               (% of Net Sales)                       44.0     42.6      41.3       43.7       44.9       46.1
               Depreciation& Amortisation           11,968   13,888    15,430     18,739     18,493    18,824
               EBIT                                 24,227   27,367    27,794     25,700     34,295    38,337
               % chg                                           13.0       1.6       (7.5)      33.4       11.8
               (% of Net Sales)                       29.5     28.3      26.6       25.3       29.2       30.9
               Interest & other Charges               418      894      1,774       556        296        349
               Other Income                          4,739    4,541     5,072      5,298      4,200     3,100
               (% of PBT)                             16.6     14.6      16.3       17.4       11.0        7.5
               Recurring PBT                        28,548   31,014    31,093     30,441     38,199    41,089
               % chg                                            8.6       0.3       (2.1)      25.5        7.6
               Adj. related to prior period (Net)    1,275      93       (11)           -         -             -
               Extraordinary Expense/(Inc.)          (475)        -      (66)           -         -             -
               PBT (reported)                       27,747   30,921    31,169     30,441     38,199    41,089
               Tax                                   9,845   10,700    11,009     10,714     13,284    14,316
               (% of PBT)                             35.5     34.6      35.3       35.2       34.8       34.8
               PAT (reported)                       17,902   20,221    20,160     19,728     24,915    26,773
               Add: Share of earnings of
                                                      10.2      2.1       9.9        7.8        9.9        9.9
               associate
               Less: Minority interest (MI)           142      351       375        332        420        410
               PAT after MI (reported)              17,770   19,872    19,795     19,404     24,505    26,372
               ADJ. PAT                             18,245   19,872    19,861     19,404     24,505    26,372
               % chg                                            8.9      (0.1)      (2.3)      26.3        7.6
               (% of Net Sales)                       22.2     20.5      19.0       19.1       20.8       21.3
               Basic EPS (Rs)                         83.1     92.9      92.5       90.7      114.6     123.3
               Fully Diluted EPS (Rs)                 83.1     92.9      92.5       90.7      114.6     123.3
               % chg                                           11.8      (0.4)      (2.0)      26.3        7.6




May 28, 2010                                                                                                    6
ONGC I 4QFY2010 Result Update


               Balance Sheet (Consolidated)                                                                         (Rs cr)
               Y/E March                        FY2007      FY2008      FY2009        FY2010E       FY2011E       FY2012E
               SOURCES OF FUNDS
               Equity Share Capital               2,139       2,139       2,139         2,139         2,139         2,139
               Preference Capital                     -           -           -             -             -             -
               Reserves& Surplus                 64,575      75,948      90,085       100,980       116,727       134,091
               Shareholders Funds                66,714      78,087      92,224       103,119       118,866       136,230
               Minority Interest                    832       1,145       1,411         1,735         2,146         2,546
               Total Loans                        1,601         944       6,559         7,100         7,400         7,750
               Deferred Tax Liability             8,112       8,738       9,223        10,379        10,679        11,029
               Liability for abandonment cost    15,186      12,932      17,145        17,145        17,145        17,145
               Total Liabilities                 92,444     101,846     126,562       139,478       156,235       174,699
               APPLICATION OF FUNDS
               Gross Block                      137,145     149,493     169,748       203,470       222,770       244,770
               Less: Acc. Depreciation           83,436      93,825     105,955       124,694       133,787       143,711
               Net Block                         53,710      55,668      63,794        78,777        88,983       101,060
               Capital Work-in-Progress          11,030      14,423      24,758        12,300        14,500        14,000
               Goodwill                           3,062       2,578      11,404        11,404        11,404        11,404
               Investments                        3,583       4,482       3,480         3,480         3,480         3,480
               Current Assets                    38,840      47,534      50,715        59,499        65,161        71,664
               Cash                              20,676      25,056      22,596        30,433        35,757        41,403
               Loans & Advances                   6,736       7,068      13,264        13,264        13,264        13,264
               Other                             11,429      15,411      14,855        15,802        16,139        16,997
               Current liabilities               18,296      23,513      28,239        26,633        27,944        27,559
               Net Current Assets                20,545      24,022      22,476        32,867        37,217        44,105
               Mis. Exp. not written off            514         674         651           651           651           651
               Total Assets                      92,444     101,846     126,562       139,478       156,235       174,699



               Cash Flow Statement (Consolidated)                                                                   (Rs cr)
               Y/E March                         FY2007      FY2008      FY2009       FY2010E       FY2011E       FY2012E
               Profit before tax                  28,548      31,014      31,093        30,441        38,199        41,089
               Depreciation                        7,864       9,078       8,779        18,739         9,093         9,924
               (Incr)/ Decr in Misc Exp             (148)       (180)          1                -             -             -
               Change in Working Capital           2,689       2,415       2,355        (2,515)          723        (1,492)
               Less: Other income                 (2,115)     (2,903)     (3,238)       (5,298)       (4,200)       (3,100)
               Direct taxes paid                  (8,520)    (10,508)    (10,244)       (9,558)      (12,984)      (13,966)
               Cash Flow from Operations          28,318      28,915      28,746        31,810        30,832        32,454
               (Inc.)/ Dec. in Fixed Assets      (13,566)    (16,814)    (21,639)      (21,264)      (21,500)      (21,500)
               (Inc.)/ Dec. in Investments        (2,212)     (1,260)        902                -             -             -
               (Inc.)/ Dec. in loans and
                                                      35          (1)     (1,951)               -             -             -
               advances
               Other income                        1,356       2,078       3,365         5,298         4,200         3,100
               Cash Flow from Investing          (14,387)    (15,996)    (19,323)      (15,967)      (17,300)      (18,400)
               Issue of Equity                       703         166              -             -             -             -
               Inc./(Dec.) in loans                 (661)       (598)      4,968           541           300           350
               Dividend Paid (Incl. Tax)          (7,695)     (7,822)     (8,103)       (8,547)       (8,508)       (8,758)
               Others                              5,291        (285)     (8,748)               -             -             -
               Cash Flow from Financing           (2,361)     (8,538)    (11,883)       (8,006)       (8,208)       (8,408)
               Inc./(Dec.) in Cash                11,570       4,380      (2,460)        7,838         5,324         5,646
               Opening Cash balances               9,106      20,676      25,056        22,596        30,433        35,757
               Closing Cash balances              20,676      25,056      22,596        30,433        35,757        41,403




May 28, 2010                                                                                                             7
ONGC I 4QFY2010 Result Update


               Key Ratios
                Y/E March                           FY2007    FY2008    FY2009    FY2010E    FY2011E    FY2012E
                Valuation Ratio (x)
                P/E (on FDEPS)                        13.6      12.2      12.2       12.5        9.9        9.2
                P/CEPS                                 9.7       8.4       8.1        6.3        6.5        6.1
                P/BV                                   3.7       3.1       2.6        2.4        2.0        1.8
                Dividend yield (%)                     2.7       2.8       2.8        3.0        3.1        3.2
                EV/Sales                               2.7       2.3       2.2        2.1        1.8        1.7
                EV/EBITDA                              6.2       5.3       5.2        4.9        4.0        3.6
                EV/Total Assets                        2.4       2.2       1.8        1.6        1.4        1.2
                Per Share Data (Rs)
                EPS (Basic)                           83.1      92.9      92.5       90.7      114.6      123.3
                EPS (fully diluted)                   83.1      92.9      92.5       90.7      114.6      123.3
                Cash EPS                              117       135       140        178        174        184
                DPS                                     31        32        32         34         35         36
                Book Value                            310       362       428        479        553        634
                Dupont Analysis (%)
                EBIT margin                           29.5      28.3      26.6       25.3       29.2       30.9
                Tax retention ratio                   65.7      65.7      64.8       64.8       65.2       65.2
                Asset turnover (x)                     1.2       1.3       1.2        1.0        1.0        1.0
                ROIC (Post-tax)                       22.5      24.4      20.1       15.7       19.6       19.8
                Cost of Debt (Post Tax)                   -         -         -          -          -          -
                Leverage (x)                              -         -         -          -          -          -
                Operating ROE                         22.5      24.4      20.1       15.7       19.6       19.8
                Returns (%)
                ROCE (Pre-tax)                        28.3      28.3      24.5       19.4       23.3       23.3
                Angel ROIC (Pre-tax)                  40.8      44.9      39.6       29.4       34.1       34.2
                ROE                                   29.0      27.7      23.4       20.0       22.2       20.8
                Turnover ratios (x)
                Asset Turnover (Gross Block)           0.6       6.8       6.6        5.5        5.5        5.3
                Inventory / Sales (days)                24        25        24         24         22         20
                Receivables (days)                      21        22        25         27         25         25
                Payables (days)                         89        99      109        123        107        105
                Working capital cycle (ex-cash)
                                                        18        (2)       (2)         4          6          6
                (days)
                Solvency ratios (x)
                Net debt to equity                    (0.3)     (0.3)     (0.2)      (0.2)      (0.2)      (0.2)
                Net debt to EBITDA                    (0.5)     (0.6)     (0.4)      (0.5)      (0.5)      (0.6)
                Interest Coverage (EBIT/Interest)     58.0      30.6      15.7       46.2      115.9      109.9




May 28, 2010                                                                                                  8
ONGC I 4QFY2010 Result Update


Research Team Tel: 022-4040 3800                                         E-mail: research@angeltrade.com                                       Website: www.angeltrade.com


DISCLAIMER

This document is not for public distribution and has been furnished to you solely for your information and must not be reproduced or redistributed to any
other person. Persons into whose possession this document may come are required to observe these restrictions.
Opinion expressed is our current opinion as of the date appearing on this material only. While we endeavor to update on a reasonable basis the
information discussed in this material, there may be regulatory, compliance, or other reasons that prevent us from doing so. Prospective investors and others
are cautioned that any forward-looking statements are not predictions and may be subject to change without notice. Our proprietary trading and investment
businesses may make investment decisions that are inconsistent with the recommendations expressed herein.
The information in this document has been printed on the basis of publicly available information, internal data and other reliable sources believed to be true
and are for general guidance only. While every effort is made to ensure the accuracy and completeness of information contained, the company takes no
guarantee and assumes no liability for any errors or omissions of the information. No one can use the information as the basis for any claim, demand or
cause of action.
Recipients of this material should rely on their own investigations and take their own professional advice. Each recipient of this document should make such
investigations as it deems necessary to arrive at an independent evaluation of an investment in the securities of companies referred to in this document
(including the merits and risks involved), and should consult their own advisors to determine the merits and risks of such an investment. Price and value of
the investments referred to in this material may go up or down. Past performance is not a guide for future performance. Certain transactions - futures,
options and other derivatives as well as non-investment grade securities - involve substantial risks and are not suitable for all investors. Reports based on
technical analysis centers on studying charts of a stock's price movement and trading volume, as opposed to focusing on a company's fundamentals and as
such, may not match with a report on a company's fundamentals.
We do not undertake to advise you as to any change of our views expressed in this document. While we would endeavor to update the information herein on
a reasonable basis, Angel Securities, its subsidiaries and associated companies, their directors and employees are under no obligation to update or keep the
information current. Also there may be regulatory, compliance, or other reasons that may prevent Angel Securities and affiliates from doing so. Prospective
investors and others are cautioned that any forward-looking statements are not predictions and may be subject to change without notice. Angel Securities
Limited and affiliates, including the analyst who has issued this report, may, on the date of this report, and from time to time, have long or short positions in,
and buy or sell the securities of the companies mentioned herein or engage in any other transaction involving such securities and earn brokerage or
compensation or act as advisor or have other potential conflict of interest with respect to company/ies mentioned herein or inconsistent with any
recommendation and related information and opinions.
Angel Securities Limited and affiliates may seek to provide or have engaged in providing corporate finance, investment banking or other advisory services in
a merger or specific transaction to the companies referred to in this report, as on the date of this report or in the past.


Note: Please refer important `Stock Holding Disclosure' report on Angel web-site (Research Section).




 Disclosure of Interest Statement                                                           ONGC
 1.   Analyst ownership of the stock                                                           No
 2.   Angel and its Group companies ownership of the stock                                     No
 3.   Angel and its Group companies’ Directors ownership of the stock                          No
 4.   Broking relationship with company covered                                                No
Note: We have not considered any Exposure below Rs 5 lakh for Angel, its Group companies and Directors.




                               Address: Acme Plaza, ‘A’ Wing, 3rd Floor, M.V. Road, Opp. Sangam Cinema, Andheri (E), Mumbai - 400 059.
                                                                   Tel : (022) 3952 4568 / 4040 3800



   Angel Broking Ltd: BSE Sebi Regn No : INB 010996539 / CDSL Regn No: IN - DP - CDSL - 234 - 2004 / PMS Regn Code: PM/INP000001546 Angel Securities Ltd:BSE: INB010994639/INF010994639 NSE:
   INB230994635/INF230994635 Membership numbers: BSE 028/NSE:09946
   Angel Capital & Debt Market Ltd: INB 231279838 / NSE FNO: INF 231279838 / NSE Member code -12798 Angel Commodities Broking (P) Ltd: MCX Member ID: 12685 / FMC Regn No: MCX / TCM /
   CORP / 0037 NCDEX : Member ID 00220 / FMC Regn No: NCDEX / TCM / CORP / 0302




May 28, 2010                                                                                                                                                                               9

More Related Content

What's hot (17)

RIL Result Update
RIL Result UpdateRIL Result Update
RIL Result Update
 
Cesc
Cesc Cesc
Cesc
 
Tech Mahindra
Tech Mahindra Tech Mahindra
Tech Mahindra
 
McNally Result Update 4qfy2010-180510
McNally Result Update 4qfy2010-180510McNally Result Update 4qfy2010-180510
McNally Result Update 4qfy2010-180510
 
NMDC
NMDCNMDC
NMDC
 
Mcnally Bharat
Mcnally BharatMcnally Bharat
Mcnally Bharat
 
Exide Industries
Exide IndustriesExide Industries
Exide Industries
 
Ntpc ru4 qfy2010-190510
Ntpc ru4 qfy2010-190510Ntpc ru4 qfy2010-190510
Ntpc ru4 qfy2010-190510
 
Bosch
BoschBosch
Bosch
 
Bgr energy ru4 qfy2010-010610
Bgr energy ru4 qfy2010-010610Bgr energy ru4 qfy2010-010610
Bgr energy ru4 qfy2010-010610
 
JISL Result Update 4 qfy2010-120510
JISL Result Update 4 qfy2010-120510JISL Result Update 4 qfy2010-120510
JISL Result Update 4 qfy2010-120510
 
GSPL
GSPLGSPL
GSPL
 
Exide
Exide Exide
Exide
 
Jyoti structures ru4 qfy2010-240510
Jyoti structures ru4 qfy2010-240510Jyoti structures ru4 qfy2010-240510
Jyoti structures ru4 qfy2010-240510
 
Bharat Forge
Bharat ForgeBharat Forge
Bharat Forge
 
Bajaj electricals ru4-qfy2010-280510
Bajaj electricals ru4-qfy2010-280510Bajaj electricals ru4-qfy2010-280510
Bajaj electricals ru4-qfy2010-280510
 
E72 f1fc5d01
E72 f1fc5d01E72 f1fc5d01
E72 f1fc5d01
 

Viewers also liked

Hindalco novelis ru4 qfy2010-280510
Hindalco novelis ru4 qfy2010-280510Hindalco novelis ru4 qfy2010-280510
Hindalco novelis ru4 qfy2010-280510
Angel Broking
 
Ispat Industries Management Meet Note-080910
Ispat Industries  Management Meet Note-080910Ispat Industries  Management Meet Note-080910
Ispat Industries Management Meet Note-080910
Angel Broking
 
Electrosteel castings
Electrosteel castingsElectrosteel castings
Electrosteel castings
Angel Broking
 
Daily%20 tech 080711
Daily%20 tech 080711Daily%20 tech 080711
Daily%20 tech 080711
Angel Broking
 
Tata consultancy services
Tata consultancy services Tata consultancy services
Tata consultancy services
Angel Broking
 
Indian bank ru2 qfy2011-251010
Indian bank ru2 qfy2011-251010Indian bank ru2 qfy2011-251010
Indian bank ru2 qfy2011-251010
Angel Broking
 
Tech report 23 06 2010
Tech report 23 06 2010Tech report 23 06 2010
Tech report 23 06 2010
Angel Broking
 
Sun TV: Initiating Coverage
Sun TV: Initiating CoverageSun TV: Initiating Coverage
Sun TV: Initiating Coverage
Angel Broking
 
Market Outlook 13th July 2011
Market Outlook 13th July 2011Market Outlook 13th July 2011
Market Outlook 13th July 2011
Angel Broking
 
Nestle ru2 qcy2010-02-08-10
Nestle  ru2 qcy2010-02-08-10Nestle  ru2 qcy2010-02-08-10
Nestle ru2 qcy2010-02-08-10
Angel Broking
 
Shree Ganesh Jewellery House Ipo 200310
Shree Ganesh Jewellery House Ipo 200310Shree Ganesh Jewellery House Ipo 200310
Shree Ganesh Jewellery House Ipo 200310
Angel Broking
 
Derivatives Report 06 may-2010
Derivatives Report 06 may-2010Derivatives Report 06 may-2010
Derivatives Report 06 may-2010
Angel Broking
 
Market Outlook - September 29, 2010
Market Outlook - September 29, 2010Market Outlook - September 29, 2010
Market Outlook - September 29, 2010
Angel Broking
 
L&t ru4 qfy2010-170510
L&t ru4 qfy2010-170510L&t ru4 qfy2010-170510
L&t ru4 qfy2010-170510
Angel Broking
 
Technical Report - September 16, 2010
Technical Report - September 16, 2010Technical Report - September 16, 2010
Technical Report - September 16, 2010
Angel Broking
 
Market Outlook - August 23, 2010
Market Outlook - August 23, 2010Market Outlook - August 23, 2010
Market Outlook - August 23, 2010
Angel Broking
 
Derivatives Report -July 23, 2010
Derivatives Report -July 23, 2010Derivatives Report -July 23, 2010
Derivatives Report -July 23, 2010
Angel Broking
 

Viewers also liked (20)

Hindalco novelis ru4 qfy2010-280510
Hindalco novelis ru4 qfy2010-280510Hindalco novelis ru4 qfy2010-280510
Hindalco novelis ru4 qfy2010-280510
 
Ispat Industries Management Meet Note-080910
Ispat Industries  Management Meet Note-080910Ispat Industries  Management Meet Note-080910
Ispat Industries Management Meet Note-080910
 
Electrosteel castings
Electrosteel castingsElectrosteel castings
Electrosteel castings
 
Daily%20 tech 080711
Daily%20 tech 080711Daily%20 tech 080711
Daily%20 tech 080711
 
Tata consultancy services
Tata consultancy services Tata consultancy services
Tata consultancy services
 
Persistent systems
Persistent systemsPersistent systems
Persistent systems
 
Indian bank ru2 qfy2011-251010
Indian bank ru2 qfy2011-251010Indian bank ru2 qfy2011-251010
Indian bank ru2 qfy2011-251010
 
Tech report 23 06 2010
Tech report 23 06 2010Tech report 23 06 2010
Tech report 23 06 2010
 
Sun TV: Initiating Coverage
Sun TV: Initiating CoverageSun TV: Initiating Coverage
Sun TV: Initiating Coverage
 
Market Outlook 13th July 2011
Market Outlook 13th July 2011Market Outlook 13th July 2011
Market Outlook 13th July 2011
 
Nestle ru2 qcy2010-02-08-10
Nestle  ru2 qcy2010-02-08-10Nestle  ru2 qcy2010-02-08-10
Nestle ru2 qcy2010-02-08-10
 
Shree Ganesh Jewellery House Ipo 200310
Shree Ganesh Jewellery House Ipo 200310Shree Ganesh Jewellery House Ipo 200310
Shree Ganesh Jewellery House Ipo 200310
 
Grasim
GrasimGrasim
Grasim
 
Derivatives Report 06 may-2010
Derivatives Report 06 may-2010Derivatives Report 06 may-2010
Derivatives Report 06 may-2010
 
Market Outlook - September 29, 2010
Market Outlook - September 29, 2010Market Outlook - September 29, 2010
Market Outlook - September 29, 2010
 
L&t ru4 qfy2010-170510
L&t ru4 qfy2010-170510L&t ru4 qfy2010-170510
L&t ru4 qfy2010-170510
 
Technical Report - September 16, 2010
Technical Report - September 16, 2010Technical Report - September 16, 2010
Technical Report - September 16, 2010
 
Market Outlook - August 23, 2010
Market Outlook - August 23, 2010Market Outlook - August 23, 2010
Market Outlook - August 23, 2010
 
Dishman
DishmanDishman
Dishman
 
Derivatives Report -July 23, 2010
Derivatives Report -July 23, 2010Derivatives Report -July 23, 2010
Derivatives Report -July 23, 2010
 

Similar to Ongc ru4 qfy2010-280510

Ge shipping ru4 qfy2010-240510
Ge shipping ru4 qfy2010-240510Ge shipping ru4 qfy2010-240510
Ge shipping ru4 qfy2010-240510
Angel Broking
 
Colgate ru4 qfy2010-270510
Colgate ru4 qfy2010-270510Colgate ru4 qfy2010-270510
Colgate ru4 qfy2010-270510
Angel Broking
 
Ipca ru4 qfy2010-280510
Ipca ru4 qfy2010-280510Ipca ru4 qfy2010-280510
Ipca ru4 qfy2010-280510
Angel Broking
 
TCS 4QFY2010 Results Update
TCS 4QFY2010 Results UpdateTCS 4QFY2010 Results Update
TCS 4QFY2010 Results Update
Angel Broking
 
Ashok leyland ru4 qfy2010-300410
Ashok leyland ru4 qfy2010-300410Ashok leyland ru4 qfy2010-300410
Ashok leyland ru4 qfy2010-300410
Angel Broking
 
Bajaj auto ru4 qfy2010-140510
Bajaj auto ru4 qfy2010-140510Bajaj auto ru4 qfy2010-140510
Bajaj auto ru4 qfy2010-140510
Angel Broking
 
Infotech Result Update
Infotech Result UpdateInfotech Result Update
Infotech Result Update
Angel Broking
 
Infosys - Result Update
Infosys  - Result UpdateInfosys  - Result Update
Infosys - Result Update
Angel Broking
 
Infosys ru2 qfy2011-151010
Infosys  ru2 qfy2011-151010Infosys  ru2 qfy2011-151010
Infosys ru2 qfy2011-151010
Angel Broking
 
Nestle 1QCY2010 Result Update
Nestle 1QCY2010 Result UpdateNestle 1QCY2010 Result Update
Nestle 1QCY2010 Result Update
Angel Broking
 
Orchid chemical ru4 qfy2010-270510
Orchid chemical ru4 qfy2010-270510Orchid chemical ru4 qfy2010-270510
Orchid chemical ru4 qfy2010-270510
Angel Broking
 
Infosys Result Updated
Infosys Result UpdatedInfosys Result Updated
Infosys Result Updated
Angel Broking
 

Similar to Ongc ru4 qfy2010-280510 (20)

Ge shipping ru4 qfy2010-240510
Ge shipping ru4 qfy2010-240510Ge shipping ru4 qfy2010-240510
Ge shipping ru4 qfy2010-240510
 
Colgate ru4 qfy2010-270510
Colgate ru4 qfy2010-270510Colgate ru4 qfy2010-270510
Colgate ru4 qfy2010-270510
 
Elecon
EleconElecon
Elecon
 
Elecon
EleconElecon
Elecon
 
Ipca ru4 qfy2010-280510
Ipca ru4 qfy2010-280510Ipca ru4 qfy2010-280510
Ipca ru4 qfy2010-280510
 
Hindalco Novelis
Hindalco Novelis Hindalco Novelis
Hindalco Novelis
 
TCS 4QFY2010 Results Update
TCS 4QFY2010 Results UpdateTCS 4QFY2010 Results Update
TCS 4QFY2010 Results Update
 
Ashok leyland ru4 qfy2010-300410
Ashok leyland ru4 qfy2010-300410Ashok leyland ru4 qfy2010-300410
Ashok leyland ru4 qfy2010-300410
 
Fag y2010-220410
Fag y2010-220410Fag y2010-220410
Fag y2010-220410
 
Colgate Palmolive
Colgate PalmoliveColgate Palmolive
Colgate Palmolive
 
Wipro
Wipro  Wipro
Wipro
 
Bajaj auto ru4 qfy2010-140510
Bajaj auto ru4 qfy2010-140510Bajaj auto ru4 qfy2010-140510
Bajaj auto ru4 qfy2010-140510
 
Infotech Result Update
Infotech Result UpdateInfotech Result Update
Infotech Result Update
 
Infosys - Result Update
Infosys  - Result UpdateInfosys  - Result Update
Infosys - Result Update
 
Infosys ru2 qfy2011-151010
Infosys  ru2 qfy2011-151010Infosys  ru2 qfy2011-151010
Infosys ru2 qfy2011-151010
 
Nestle 1QCY2010 Result Update
Nestle 1QCY2010 Result UpdateNestle 1QCY2010 Result Update
Nestle 1QCY2010 Result Update
 
Orchid chemical ru4 qfy2010-270510
Orchid chemical ru4 qfy2010-270510Orchid chemical ru4 qfy2010-270510
Orchid chemical ru4 qfy2010-270510
 
3i Infotech
3i Infotech3i Infotech
3i Infotech
 
SAIL
SAILSAIL
SAIL
 
Infosys Result Updated
Infosys Result UpdatedInfosys Result Updated
Infosys Result Updated
 

More from Angel Broking

Market outlook 110612
Market outlook 110612Market outlook 110612
Market outlook 110612
Angel Broking
 
Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711
Angel Broking
 
Derivative report 19th July 2011
Derivative report 19th July 2011Derivative report 19th July 2011
Derivative report 19th July 2011
Angel Broking
 
Market outlook 19th July 2011
Market outlook 19th July 2011Market outlook 19th July 2011
Market outlook 19th July 2011
Angel Broking
 
Weekly Report 18th July 2011
Weekly Report 18th July 2011Weekly Report 18th July 2011
Weekly Report 18th July 2011
Angel Broking
 
Derivative Report 18th July 2011
Derivative Report 18th July 2011Derivative Report 18th July 2011
Derivative Report 18th July 2011
Angel Broking
 
Technical Report 18th July 2011
Technical Report 18th July 2011Technical Report 18th July 2011
Technical Report 18th July 2011
Angel Broking
 
Market Outlook 18th July 2011
Market Outlook 18th July 2011Market Outlook 18th July 2011
Market Outlook 18th July 2011
Angel Broking
 
Bajaj auto Result Updated
Bajaj auto Result UpdatedBajaj auto Result Updated
Bajaj auto Result Updated
Angel Broking
 
Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Derivatives Report 15th July 2011
Derivatives Report 15th July 2011
Angel Broking
 
Technical Report 15th July 2011
Technical Report 15th July 2011Technical Report 15th July 2011
Technical Report 15th July 2011
Angel Broking
 
Derivative Report 13th July 2011
Derivative Report 13th July 2011Derivative Report 13th July 2011
Derivative Report 13th July 2011
Angel Broking
 
Technical Report 13th July 2011
Technical Report 13th July 2011Technical Report 13th July 2011
Technical Report 13th July 2011
Angel Broking
 

More from Angel Broking (20)

Market outlook 110612
Market outlook 110612Market outlook 110612
Market outlook 110612
 
Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711
 
Ht media
Ht mediaHt media
Ht media
 
Derivative report 19th July 2011
Derivative report 19th July 2011Derivative report 19th July 2011
Derivative report 19th July 2011
 
Market outlook 19th July 2011
Market outlook 19th July 2011Market outlook 19th July 2011
Market outlook 19th July 2011
 
Telecom sector
Telecom sectorTelecom sector
Telecom sector
 
Weekly Report 18th July 2011
Weekly Report 18th July 2011Weekly Report 18th July 2011
Weekly Report 18th July 2011
 
Derivative Report 18th July 2011
Derivative Report 18th July 2011Derivative Report 18th July 2011
Derivative Report 18th July 2011
 
Technical Report 18th July 2011
Technical Report 18th July 2011Technical Report 18th July 2011
Technical Report 18th July 2011
 
Market Outlook 18th July 2011
Market Outlook 18th July 2011Market Outlook 18th July 2011
Market Outlook 18th July 2011
 
South Indian Bank
 South Indian Bank South Indian Bank
South Indian Bank
 
Bajaj auto Result Updated
Bajaj auto Result UpdatedBajaj auto Result Updated
Bajaj auto Result Updated
 
Fc4 e63c4d01
Fc4 e63c4d01Fc4 e63c4d01
Fc4 e63c4d01
 
Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Derivatives Report 15th July 2011
Derivatives Report 15th July 2011
 
Technical Report 15th July 2011
Technical Report 15th July 2011Technical Report 15th July 2011
Technical Report 15th July 2011
 
Derivative Report 13th July 2011
Derivative Report 13th July 2011Derivative Report 13th July 2011
Derivative Report 13th July 2011
 
Technical Report 13th July 2011
Technical Report 13th July 2011Technical Report 13th July 2011
Technical Report 13th July 2011
 
E72 f1fc5d01
E72 f1fc5d01E72 f1fc5d01
E72 f1fc5d01
 
Weekly Report
Weekly ReportWeekly Report
Weekly Report
 
HDFC Result Updated
HDFC Result UpdatedHDFC Result Updated
HDFC Result Updated
 

Recently uploaded

anas about venice for grade 6f about venice
anas about venice for grade 6f about veniceanas about venice for grade 6f about venice
anas about venice for grade 6f about venice
anasabutalha2013
 
Cree_Rey_BrandIdentityKit.PDF_PersonalBd
Cree_Rey_BrandIdentityKit.PDF_PersonalBdCree_Rey_BrandIdentityKit.PDF_PersonalBd
Cree_Rey_BrandIdentityKit.PDF_PersonalBd
creerey
 

Recently uploaded (20)

Easy Way to Download and Set Up Gen TDS Software on Your Computer
Easy Way to Download and Set Up Gen TDS Software on Your ComputerEasy Way to Download and Set Up Gen TDS Software on Your Computer
Easy Way to Download and Set Up Gen TDS Software on Your Computer
 
Cracking the Change Management Code Main New.pptx
Cracking the Change Management Code Main New.pptxCracking the Change Management Code Main New.pptx
Cracking the Change Management Code Main New.pptx
 
Global Interconnection Group Joint Venture[960] (1).pdf
Global Interconnection Group Joint Venture[960] (1).pdfGlobal Interconnection Group Joint Venture[960] (1).pdf
Global Interconnection Group Joint Venture[960] (1).pdf
 
Team-Spandex-Northern University-CS1035.
Team-Spandex-Northern University-CS1035.Team-Spandex-Northern University-CS1035.
Team-Spandex-Northern University-CS1035.
 
HR and Employment law update: May 2024.
HR and Employment law update:  May 2024.HR and Employment law update:  May 2024.
HR and Employment law update: May 2024.
 
TriStar Gold Corporate Presentation May 2024
TriStar Gold Corporate Presentation May 2024TriStar Gold Corporate Presentation May 2024
TriStar Gold Corporate Presentation May 2024
 
Transforming Max Life Insurance with PMaps Job-Fit Assessments- Case Study
Transforming Max Life Insurance with PMaps Job-Fit Assessments- Case StudyTransforming Max Life Insurance with PMaps Job-Fit Assessments- Case Study
Transforming Max Life Insurance with PMaps Job-Fit Assessments- Case Study
 
5 Things You Need To Know Before Hiring a Videographer
5 Things You Need To Know Before Hiring a Videographer5 Things You Need To Know Before Hiring a Videographer
5 Things You Need To Know Before Hiring a Videographer
 
Evolution and Growth of Supply chain.pdf
Evolution and Growth of Supply chain.pdfEvolution and Growth of Supply chain.pdf
Evolution and Growth of Supply chain.pdf
 
Hyundai capital 2024 1quarter Earnings release
Hyundai capital 2024 1quarter Earnings releaseHyundai capital 2024 1quarter Earnings release
Hyundai capital 2024 1quarter Earnings release
 
Business Valuation Principles for Entrepreneurs
Business Valuation Principles for EntrepreneursBusiness Valuation Principles for Entrepreneurs
Business Valuation Principles for Entrepreneurs
 
12 Conversion Rate Optimization Strategies for Ecommerce Websites.pdf
12 Conversion Rate Optimization Strategies for Ecommerce Websites.pdf12 Conversion Rate Optimization Strategies for Ecommerce Websites.pdf
12 Conversion Rate Optimization Strategies for Ecommerce Websites.pdf
 
Unlock Your TikTok Potential: Free TikTok Likes with InstBlast
Unlock Your TikTok Potential: Free TikTok Likes with InstBlastUnlock Your TikTok Potential: Free TikTok Likes with InstBlast
Unlock Your TikTok Potential: Free TikTok Likes with InstBlast
 
anas about venice for grade 6f about venice
anas about venice for grade 6f about veniceanas about venice for grade 6f about venice
anas about venice for grade 6f about venice
 
State of D2C in India: A Logistics Update
State of D2C in India: A Logistics UpdateState of D2C in India: A Logistics Update
State of D2C in India: A Logistics Update
 
India’s Recommended Women Surgeons to Watch in 2024.pdf
India’s Recommended Women Surgeons to Watch in 2024.pdfIndia’s Recommended Women Surgeons to Watch in 2024.pdf
India’s Recommended Women Surgeons to Watch in 2024.pdf
 
Luxury Artificial Plants Dubai | Plants in KSA, UAE | Shajara
Luxury Artificial Plants Dubai | Plants in KSA, UAE | ShajaraLuxury Artificial Plants Dubai | Plants in KSA, UAE | Shajara
Luxury Artificial Plants Dubai | Plants in KSA, UAE | Shajara
 
RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...
RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...
RMD24 | Debunking the non-endemic revenue myth Marvin Vacquier Droop | First ...
 
How to Maintain Healthy Life style.pptx
How to Maintain  Healthy Life style.pptxHow to Maintain  Healthy Life style.pptx
How to Maintain Healthy Life style.pptx
 
Cree_Rey_BrandIdentityKit.PDF_PersonalBd
Cree_Rey_BrandIdentityKit.PDF_PersonalBdCree_Rey_BrandIdentityKit.PDF_PersonalBd
Cree_Rey_BrandIdentityKit.PDF_PersonalBd
 

Ongc ru4 qfy2010-280510

  • 1. 4QFY2010 Result Update I Oil & Gas May 28, 2010 ONGC ACCUMULATE CMP Rs1,131 Performance Highlights Target Price Rs1,233 ONGC registered higher-than-expected set of numbers for 4QFY2010 on Investment Period 12 Months account of increase in Net Realisation on a yoy basis and increase in other Operating Income during the year despite higher-than-expected Subsidy Stock Info burden and DD&A expenditure. On account of the recent APM gas price hike Sector Oil & Gas coupled with expectations of further reforms going ahead, we maintain our Accumulate view on the stock. Market Cap (Rs cr) 241,856 Beta 0.7 Operating Profit above expectation; DD&A too exceeds expectation: For 4QFY2010, ONGC registered Top-line and Bottom-line growth of 13.2% and 52 WK High / Low 1,274/965 71.1% yoy, respectively. Increase in Top-line to Rs16,002cr (Rs14,133cr) is Avg. Daily Volume 303389 attributed to the increase in Net Realisation on a yoy basis and increase in other Operating Income. Net Realisations stood at US $51.4/bbl Face Value (Rs) 10 (US $43.4/bbl), up 18.5% yoy. EBITDA came in higher than our estimate primarily on account of the higher-than-anticipated other Operating Income BSE Sensex 16,863 during the quarter and higher sales of value-added products. Depreciation, Nifty 5,067 Depletion and Amortisation (DD&A) costs increased by 4.8% yoy to Rs4,448cr (Rs4,244cr), which was higher than our estimate of Rs3,950cr. Other Income Reuters Code ONGC.BO during the quarter fell 52.1% yoy to Rs469cr (Rs980cr). Net Profit surged Bloomberg Code ONGC@IN 71.1% yoy to Rs3,776cr (Rs2,207cr), which was higher than our estimate of Rs3,398cr. This was mainly on account of higher Top-line growth. Shareholding Pattern (%) Promoters 74.1 Outlook and Valuation: ONGC's stock price has corrected significantly on account of the flattish production outlook and uncertainty over the MF/Banks/Indian FLs 20.0 government's policy action, resulting in stagnant Earnings growth. However, FII/NRIs/OCBs 4.2 after the APM price hike, we believe that the risk-reward ratio is now favourable, with limited downside from current levels. Moreover, the chances Indian Public 1.7 of further reforms in the Oil sector have strengthened after the bold decision by the government to hike the APM gas prices. Also, the EGoM is likely to Abs. (%) 3m 1yr 3yr consider the Kirit Parikh Committee recommendations. Thus, any positive Sensex 2.6 18.0 17.1 announcements on the Policy front, which makes the Subsidy-sharing formula transparent and crude-linked, will act as a catalyst for the ONGC stock. We ONGC 1.2 0.0 24.0 believe that the increase in APM gas prices has provided the required boost to ONGC’s Earnings growth and a re-rating trigger for the stock. Key Financials Y/E March (Rs cr) FY2009 FY2010E FY2011E FY2012E Net Sales 104,588 101,760 117,551 124,021 % chg 8.1 -2.7 15.5 5.5 Net Profits 19,795 19,404 24,505 26,372 % chg -0.4 -2.0 26.3 7.6 OPM (%) 41.3 43.7 44.9 46.1 EPS (Rs) 92.5 90.7 114.6 123.3 P/E (x) 12.2 12.5 9.9 9.2 Deepak Pareek P/BV (x) 2.6 2.4 2.0 1.8 Tel: 022 – 4040 3800 Ext: 340 RoE (%) 23.4 20.0 22.2 20.8 E-mail: deepak.pareek@angeltrade.com RoCE (%) 24.5 19.4 23.3 23.3 Amit Vora EV/Sales (x) 2.2 2.1 1.8 1.7 Tel: 022 – 4040 3800 Ext: 322 EV/EBITDA (x) 5.2 4.9 4.0 3.6 E-mail: amit.vora@angeltrade.com Source: Company, Angel Research 1 Please refer to important disclosures at the end of this report Sebi Registration No: INB 010996539
  • 2. ONGC I 4QFY2010 Result Update Exhibit 1: 4QFY2010 Performance Y/E March (Rs cr) 4QFY10 4QFY09 %chg FY10 FY09 %chg Net Sales 16,002 14,133 13.2 61,983 64,548 (4.0) Total operating 6,584 7,924 (16.9) 24,491 32,650 (25.0) expenditure EBITDA 9,418 6,209 51.7 37,491 31,897 17.5 EBITDA Margin % 58.9 43.9 60.5 49.4 Other Income 469 980 (52.1) 2,220 4,221 (47.4) Depreciation 4,448 4,244 4.8 14,659 12,085 21.3 Interest 56 14 312.4 69 119 (42.3) PBT 5,383 2,931 83.7 24,984 23,915 4.5 PBT Margin % 33.6 20.7 40.3 37.0 Total Tax 1,607 724 121.8 8,216 7,832 4.9 % of PBT 29.8 24.7 32.9 32.7 PAT 3,776 2,207 71.1 16,768 16,083 4.3 Exceptional items - - 0.0 - 43 0.0 Adj. PAT 3,776 2,207 71.1 16,768 16,126 4.0 PAT Margin % 23.6 15.6 27.1 25.0 Source: Company, Angel Research Exhibit 2: Segmental Performance Y/E March (Rs cr) 4QFY10 4QFY09 %chg FY10 FY09 %chg In India Offshore E&P 12,338 9,328 32.3 46,865 45,457 3.1 Onshore E&P 3,883 4,805 (19.2) 15,336 19,091 (19.7) Unallocated - - - - Total revenue 16,221 14,133 14.8 62,201 64,548 (3.6) EBIT Offshore E&P 4,593 588 681.8 19,564 18,810 4.0 %EBIT 37 6 42 41 Onshore E&P 616 1,529 (59.7) 4,258 1,805 135.9 %EBIT 16 32 28 9 Unallocated - - - - Total EBIT 5,209 2,116 146.1 23,822 20,615 15.6 %EBIT 32.1 15.0 38.3 31.9 Less: Interest payment 56 14 312.4 69 119 (42.3) Less: Other unallocable (230) (828) (72.2) (1,231) (3,419) (64.0) exp. net of income PBT before extraordinary 5,383 2,931 83.7 24,984 23,915 4.5 items Extraordinary gain - - - 66 PBT 5,383 2,931 83.7 24,984 23,981 4.2 Source: Company, Angel Research May 28, 2010 2
  • 3. ONGC I 4QFY2010 Result Update Net Crude Realisation at US $51.4/bbl: ONGC’s Top-line registered 13.2% yoy growth to Rs16,002cr (Rs14,133cr) during the quarter primarily on account of the increase in Net Realisation on a yoy basis and increase in other Operating Income during the quarter. ONGC’s Top-line growth was higher than our expectation of Rs14,460cr on account of the higher-than-expected other Operating Income and higher-than-expected sales of value-added products. Excluding sales of MRPL products, Top-line grew 28.4% yoy to Rs16,002cr (Rs12,463cr). ONGC’s MoU with MRPL to market the latter’s products ended w.e.f March 31, 2009. ONGC’s Gross Realisations from crude oil sales stood at US $79.2/bbl (US $47.9/bbl). During the quarter, the company shared Subsidy burden of Rs4,999cr (Rs852cr). Hence, Net Realisations stood at US $51.4/bbl (US $43.4/bbl), up 18.5% yoy. Gross Realisations was in line with our expectations, though Net Realisations stood lower than our estimates on account of the higher-than-anticipated Subsidy burden during the quarter. However, adjusted for the higher Subsidy burden, Net Realisation came in line with our estimates. Crude oil sales volume increased to 5.67MMT (5.57MMT) in line with our estimates. Gas sales volume rose to 5.04BCM (4.93BCM). Exhibit 3: ONGC - Crude Realisations 140.0 120.0 100.0 US $/bbl 80.0 60.0 40.0 20.0 0.0 1QFY2008 2QFY2008 3QFY2008 4QFY2008 1QFY2009 2QFY2009 3QFY2009 4QFY2009 1QFY2010 2QFY2010 3QFY2010 4QFY2010 Gross Realisation Subsidy Net Realisation Source: Company, Angel Research EBITDA higher than estimated: EBITDA for 4QFY2010 came in higher than our estimate despite higher-than-anticipated Subsidy burden on account of higher-than- anticipated other Operating income. Thus, adjusted for the Subsidy burden, EBITDA was higher than our estimate at Rs9,418cr (Rs6,209cr), up 51.7% yoy. OPM increased by 1,492bp yoy to 58.9% (43.9%) on account of the absence of trading sales of MRPL products and higher net crude oil realisations. Adjusting for trading sales of MRPL products, OPM increased by 903bp yoy to 58.9% (49.8%). DD&A cost increases; Other Income declines: Depreciation, Depletion and Amortisation cost (DD&A) cost increased by 4.8% yoy to Rs4,448cr (Rs4,244cr), which was higher than our estimate of Rs3,950cr. Other Income during the quarter declined by 52.1% yoy to Rs469cr (Rs980cr). PAT increases by 71.1%: Net Profit during the quarter surged 71.1% yoy to Rs3,776cr (Rs2,207cr), which was higher than our estimate of Rs3,398cr mainly on account of the higher-than-expected Other Operating Income. May 28, 2010 3
  • 4. ONGC I 4QFY2010 Result Update Outlook and Valuation On the Production front, we expect production of crude and natural gas from ONGC’s domestic fields to register marginal growth, with production maintained through IOR/EOR from its ageing fields. Moreover, implementation of several schemes such as the Vasai (East) project, the C-series project and the Heera project are expected to maintain the company’s production volumes. On OVL front, management expects the production to decline going ahead, which is a slight negative. ONGC's stock price has corrected significantly on account of a flattish production outlook and uncertainty over the government's policy action, resulting in a stagnant earnings growth. However, after the APM price hike, we believe that the risk-reward ratio is now favourable, with limited downside from current levels. Moreover, the chances of further reforms in the Oil Sector have strengthened after the bold decision by the government to hike the APM gas prices. The EGoM is likely to consider the Kirit Parikh Committee recommendations. Thus, any positive announcements on the Policy front, which makes the Subsidy-sharing formula transparent and crude-linked, will act as a catalyst for the ONGC stock. We believe that the increase in APM gas prices has provided the required boost to the Earnings growth of ONGC and a re-rating trigger for the stock. At Rs1,131, the stock is currently trading at 9.2x FY2012E EPS of Rs123.3. We maintain an Accumulate on the stock, with a Target Price of Rs1,233, valuing the stock at 10x FY2012E revised EPS of Rs123.3/share, translating into an upside of 9% from current levels. Exhibit 4: One year forward P/E Band 2,000 1,800 15x 1,600 13x 1,400 Share price (Rs) 11x 1,200 1,000 9x 800 7x 600 400 200 0 Apr 04 Oct 04 Apr 05 Oct 05 Apr 06 Oct 06 Apr 07 Oct 07 Apr 08 Oct 08 Apr 09 Oct 09 Apr 10 Source: Company, Angel Research May 28, 2010 4
  • 5. ONGC I 4QFY2010 Result Update Exhibit 5: Premium/Discount in ONGC (P/E) v/s Sensex (P/E) 0 (10) (20) (%) (30) (40) (50) Apr-04 Apr-05 Apr-06 Apr-07 Apr-08 Apr-09 Apr-10 Oct-04 Oct-05 Oct-06 Oct-07 Oct-08 Oct-09 (60) Prem/Disc to Sensex Historic Avg Disc Source: Company, Angel Research May 28, 2010 5
  • 6. ONGC I 4QFY2010 Result Update Profit & Loss Statement (Consolidated) (Rs cr) Y/E March FY2007 FY2008 FY2009 FY2010E FY2011E FY2012E Total operating income 82,262 96,782 104,588 101,760 117,551 124,021 % chg 17.7 8.1 (2.7) 15.5 5.5 Total Expenditure 46,067 55,527 61,364 57,321 64,762 66,860 Net Raw Materials 18,263 25,070 28,975 25,339 27,381 26,181 Other Mfg costs 17,179 18,419 17,678 17,015 21,277 22,944 Personnel 2,380 1,328 1,162 1,407 1,411 1,860 Other 8,245 10,710 13,549 13,560 14,694 15,875 EBITDA 36,195 41,255 43,225 44,439 52,789 57,161 % chg 14.0 4.8 2.8 18.8 8.3 (% of Net Sales) 44.0 42.6 41.3 43.7 44.9 46.1 Depreciation& Amortisation 11,968 13,888 15,430 18,739 18,493 18,824 EBIT 24,227 27,367 27,794 25,700 34,295 38,337 % chg 13.0 1.6 (7.5) 33.4 11.8 (% of Net Sales) 29.5 28.3 26.6 25.3 29.2 30.9 Interest & other Charges 418 894 1,774 556 296 349 Other Income 4,739 4,541 5,072 5,298 4,200 3,100 (% of PBT) 16.6 14.6 16.3 17.4 11.0 7.5 Recurring PBT 28,548 31,014 31,093 30,441 38,199 41,089 % chg 8.6 0.3 (2.1) 25.5 7.6 Adj. related to prior period (Net) 1,275 93 (11) - - - Extraordinary Expense/(Inc.) (475) - (66) - - - PBT (reported) 27,747 30,921 31,169 30,441 38,199 41,089 Tax 9,845 10,700 11,009 10,714 13,284 14,316 (% of PBT) 35.5 34.6 35.3 35.2 34.8 34.8 PAT (reported) 17,902 20,221 20,160 19,728 24,915 26,773 Add: Share of earnings of 10.2 2.1 9.9 7.8 9.9 9.9 associate Less: Minority interest (MI) 142 351 375 332 420 410 PAT after MI (reported) 17,770 19,872 19,795 19,404 24,505 26,372 ADJ. PAT 18,245 19,872 19,861 19,404 24,505 26,372 % chg 8.9 (0.1) (2.3) 26.3 7.6 (% of Net Sales) 22.2 20.5 19.0 19.1 20.8 21.3 Basic EPS (Rs) 83.1 92.9 92.5 90.7 114.6 123.3 Fully Diluted EPS (Rs) 83.1 92.9 92.5 90.7 114.6 123.3 % chg 11.8 (0.4) (2.0) 26.3 7.6 May 28, 2010 6
  • 7. ONGC I 4QFY2010 Result Update Balance Sheet (Consolidated) (Rs cr) Y/E March FY2007 FY2008 FY2009 FY2010E FY2011E FY2012E SOURCES OF FUNDS Equity Share Capital 2,139 2,139 2,139 2,139 2,139 2,139 Preference Capital - - - - - - Reserves& Surplus 64,575 75,948 90,085 100,980 116,727 134,091 Shareholders Funds 66,714 78,087 92,224 103,119 118,866 136,230 Minority Interest 832 1,145 1,411 1,735 2,146 2,546 Total Loans 1,601 944 6,559 7,100 7,400 7,750 Deferred Tax Liability 8,112 8,738 9,223 10,379 10,679 11,029 Liability for abandonment cost 15,186 12,932 17,145 17,145 17,145 17,145 Total Liabilities 92,444 101,846 126,562 139,478 156,235 174,699 APPLICATION OF FUNDS Gross Block 137,145 149,493 169,748 203,470 222,770 244,770 Less: Acc. Depreciation 83,436 93,825 105,955 124,694 133,787 143,711 Net Block 53,710 55,668 63,794 78,777 88,983 101,060 Capital Work-in-Progress 11,030 14,423 24,758 12,300 14,500 14,000 Goodwill 3,062 2,578 11,404 11,404 11,404 11,404 Investments 3,583 4,482 3,480 3,480 3,480 3,480 Current Assets 38,840 47,534 50,715 59,499 65,161 71,664 Cash 20,676 25,056 22,596 30,433 35,757 41,403 Loans & Advances 6,736 7,068 13,264 13,264 13,264 13,264 Other 11,429 15,411 14,855 15,802 16,139 16,997 Current liabilities 18,296 23,513 28,239 26,633 27,944 27,559 Net Current Assets 20,545 24,022 22,476 32,867 37,217 44,105 Mis. Exp. not written off 514 674 651 651 651 651 Total Assets 92,444 101,846 126,562 139,478 156,235 174,699 Cash Flow Statement (Consolidated) (Rs cr) Y/E March FY2007 FY2008 FY2009 FY2010E FY2011E FY2012E Profit before tax 28,548 31,014 31,093 30,441 38,199 41,089 Depreciation 7,864 9,078 8,779 18,739 9,093 9,924 (Incr)/ Decr in Misc Exp (148) (180) 1 - - - Change in Working Capital 2,689 2,415 2,355 (2,515) 723 (1,492) Less: Other income (2,115) (2,903) (3,238) (5,298) (4,200) (3,100) Direct taxes paid (8,520) (10,508) (10,244) (9,558) (12,984) (13,966) Cash Flow from Operations 28,318 28,915 28,746 31,810 30,832 32,454 (Inc.)/ Dec. in Fixed Assets (13,566) (16,814) (21,639) (21,264) (21,500) (21,500) (Inc.)/ Dec. in Investments (2,212) (1,260) 902 - - - (Inc.)/ Dec. in loans and 35 (1) (1,951) - - - advances Other income 1,356 2,078 3,365 5,298 4,200 3,100 Cash Flow from Investing (14,387) (15,996) (19,323) (15,967) (17,300) (18,400) Issue of Equity 703 166 - - - - Inc./(Dec.) in loans (661) (598) 4,968 541 300 350 Dividend Paid (Incl. Tax) (7,695) (7,822) (8,103) (8,547) (8,508) (8,758) Others 5,291 (285) (8,748) - - - Cash Flow from Financing (2,361) (8,538) (11,883) (8,006) (8,208) (8,408) Inc./(Dec.) in Cash 11,570 4,380 (2,460) 7,838 5,324 5,646 Opening Cash balances 9,106 20,676 25,056 22,596 30,433 35,757 Closing Cash balances 20,676 25,056 22,596 30,433 35,757 41,403 May 28, 2010 7
  • 8. ONGC I 4QFY2010 Result Update Key Ratios Y/E March FY2007 FY2008 FY2009 FY2010E FY2011E FY2012E Valuation Ratio (x) P/E (on FDEPS) 13.6 12.2 12.2 12.5 9.9 9.2 P/CEPS 9.7 8.4 8.1 6.3 6.5 6.1 P/BV 3.7 3.1 2.6 2.4 2.0 1.8 Dividend yield (%) 2.7 2.8 2.8 3.0 3.1 3.2 EV/Sales 2.7 2.3 2.2 2.1 1.8 1.7 EV/EBITDA 6.2 5.3 5.2 4.9 4.0 3.6 EV/Total Assets 2.4 2.2 1.8 1.6 1.4 1.2 Per Share Data (Rs) EPS (Basic) 83.1 92.9 92.5 90.7 114.6 123.3 EPS (fully diluted) 83.1 92.9 92.5 90.7 114.6 123.3 Cash EPS 117 135 140 178 174 184 DPS 31 32 32 34 35 36 Book Value 310 362 428 479 553 634 Dupont Analysis (%) EBIT margin 29.5 28.3 26.6 25.3 29.2 30.9 Tax retention ratio 65.7 65.7 64.8 64.8 65.2 65.2 Asset turnover (x) 1.2 1.3 1.2 1.0 1.0 1.0 ROIC (Post-tax) 22.5 24.4 20.1 15.7 19.6 19.8 Cost of Debt (Post Tax) - - - - - - Leverage (x) - - - - - - Operating ROE 22.5 24.4 20.1 15.7 19.6 19.8 Returns (%) ROCE (Pre-tax) 28.3 28.3 24.5 19.4 23.3 23.3 Angel ROIC (Pre-tax) 40.8 44.9 39.6 29.4 34.1 34.2 ROE 29.0 27.7 23.4 20.0 22.2 20.8 Turnover ratios (x) Asset Turnover (Gross Block) 0.6 6.8 6.6 5.5 5.5 5.3 Inventory / Sales (days) 24 25 24 24 22 20 Receivables (days) 21 22 25 27 25 25 Payables (days) 89 99 109 123 107 105 Working capital cycle (ex-cash) 18 (2) (2) 4 6 6 (days) Solvency ratios (x) Net debt to equity (0.3) (0.3) (0.2) (0.2) (0.2) (0.2) Net debt to EBITDA (0.5) (0.6) (0.4) (0.5) (0.5) (0.6) Interest Coverage (EBIT/Interest) 58.0 30.6 15.7 46.2 115.9 109.9 May 28, 2010 8
  • 9. ONGC I 4QFY2010 Result Update Research Team Tel: 022-4040 3800 E-mail: research@angeltrade.com Website: www.angeltrade.com DISCLAIMER This document is not for public distribution and has been furnished to you solely for your information and must not be reproduced or redistributed to any other person. Persons into whose possession this document may come are required to observe these restrictions. Opinion expressed is our current opinion as of the date appearing on this material only. While we endeavor to update on a reasonable basis the information discussed in this material, there may be regulatory, compliance, or other reasons that prevent us from doing so. Prospective investors and others are cautioned that any forward-looking statements are not predictions and may be subject to change without notice. Our proprietary trading and investment businesses may make investment decisions that are inconsistent with the recommendations expressed herein. The information in this document has been printed on the basis of publicly available information, internal data and other reliable sources believed to be true and are for general guidance only. While every effort is made to ensure the accuracy and completeness of information contained, the company takes no guarantee and assumes no liability for any errors or omissions of the information. No one can use the information as the basis for any claim, demand or cause of action. Recipients of this material should rely on their own investigations and take their own professional advice. Each recipient of this document should make such investigations as it deems necessary to arrive at an independent evaluation of an investment in the securities of companies referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and risks of such an investment. Price and value of the investments referred to in this material may go up or down. Past performance is not a guide for future performance. Certain transactions - futures, options and other derivatives as well as non-investment grade securities - involve substantial risks and are not suitable for all investors. Reports based on technical analysis centers on studying charts of a stock's price movement and trading volume, as opposed to focusing on a company's fundamentals and as such, may not match with a report on a company's fundamentals. We do not undertake to advise you as to any change of our views expressed in this document. While we would endeavor to update the information herein on a reasonable basis, Angel Securities, its subsidiaries and associated companies, their directors and employees are under no obligation to update or keep the information current. Also there may be regulatory, compliance, or other reasons that may prevent Angel Securities and affiliates from doing so. Prospective investors and others are cautioned that any forward-looking statements are not predictions and may be subject to change without notice. Angel Securities Limited and affiliates, including the analyst who has issued this report, may, on the date of this report, and from time to time, have long or short positions in, and buy or sell the securities of the companies mentioned herein or engage in any other transaction involving such securities and earn brokerage or compensation or act as advisor or have other potential conflict of interest with respect to company/ies mentioned herein or inconsistent with any recommendation and related information and opinions. Angel Securities Limited and affiliates may seek to provide or have engaged in providing corporate finance, investment banking or other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in the past. Note: Please refer important `Stock Holding Disclosure' report on Angel web-site (Research Section). Disclosure of Interest Statement ONGC 1. Analyst ownership of the stock No 2. Angel and its Group companies ownership of the stock No 3. Angel and its Group companies’ Directors ownership of the stock No 4. Broking relationship with company covered No Note: We have not considered any Exposure below Rs 5 lakh for Angel, its Group companies and Directors. Address: Acme Plaza, ‘A’ Wing, 3rd Floor, M.V. Road, Opp. Sangam Cinema, Andheri (E), Mumbai - 400 059. Tel : (022) 3952 4568 / 4040 3800 Angel Broking Ltd: BSE Sebi Regn No : INB 010996539 / CDSL Regn No: IN - DP - CDSL - 234 - 2004 / PMS Regn Code: PM/INP000001546 Angel Securities Ltd:BSE: INB010994639/INF010994639 NSE: INB230994635/INF230994635 Membership numbers: BSE 028/NSE:09946 Angel Capital & Debt Market Ltd: INB 231279838 / NSE FNO: INF 231279838 / NSE Member code -12798 Angel Commodities Broking (P) Ltd: MCX Member ID: 12685 / FMC Regn No: MCX / TCM / CORP / 0037 NCDEX : Member ID 00220 / FMC Regn No: NCDEX / TCM / CORP / 0302 May 28, 2010 9