| NOIDA TOLL BRIDGE COMPANY LIMITED |
| | | | | | |
| UNAUDITED FINANCIAL RESULTS FOR THE QUARTER ENDED JUNE 30, 2013 |
| | | | | | |
| | | Rs in lacs |
| Sl.No. | | Particulars | Quarter ended | Quarter ended | Quarter ended | Year ended |
| 30.06.2013 | 31.03.2013 | 30.06.2012 | 31.03.2013 |
| | | (Unaudited) | (Unaudited) | (Unaudited) | (Audited) |
| (1) | | (2) | (3) | (4) | (5) | (6) |
| 1 | | Income from operations | 2,857.90 | 2,832.94 | 2,423.94 | 10,606.43 |
| | Total Revenue | 2,857.90 | 2,832.94 | 2,423.94 | 10,606.43 |
| 2 | | Total Expenditure | | | | |
| | a)O & M Expenses | 255.46 | 263.83 | 220.40 | 953.92 |
| | b) Employee Benefit Expenses | 66.34 | 60.60 | 91.03 | 245.56 |
| | c)Legal and Professional Charges | 74.80 | 134.39 | 47.31 | 305.50 |
| | d) Rates & Taxes | 122.05 | 144.44 | 116.07 | 503.62 |
| | e) Depreciation/Amortisation | 50.75 | 45.54 | 45.41 | 182.72 |
| | f) Overlay | 228.52 | 162.23 | 172.09 | 906.38 |
| | g)Other expenditure | 56.38 | 183.61 | 33.52 | 331.29 |
| | Total Expenditure | 854.30 | 994.64 | 725.83 | 3,428.99 |
| 3 | | Profit (+) / Loss (-) from Operations before Other Income, Finance cost & Exceptional items (1-2) | 2,003.60 | 1,838.30 | 1,698.11 | 7,177.44 |
| 4 | | Other Income | 118.50 | 138.09 | 206.53 | 697.32 |
| 5 | | Profit (+) / Loss (-) from ordinary activities before Finance Cost & Exceptional items (3+4) | 2,122.10 | 1,976.39 | 1,904.64 | 7,874.76 |
| 6 | | Finance Cost | 194.14 | 217.80 | 268.31 | 1,283.60 |
| 7 | | Profit (+) / Loss (-) from ordinary activities after Finance Cost but before Exceptional items (5-6) | 1,927.96 | 1,758.59 | 1,636.33 | 6,591.16 |
| 8 | | Exceptional items | - | | - | - |
| 9 | | Profit (+) / Loss (-) from Ordinary Activities before tax (7-8) | 1,927.96 | 1,758.59 | 1,636.33 | 6,591.16 |
| 10 | | Tax Expenses | 630.00 | 631.60 | 532.86 | 2,379.83 |
| 11 | | Net Profit(+)/Loss(-) from Ordinary Activities after tax (9-10) | 1,297.96 | 1,126.99 | 1,103.47 | 4,211.33 |
| 12 | | Extraordinary items (Net of tax expense) | - | | - | - |
| 13 | | Net Profit (+) / Loss (-) for the period (11-12) | 1,297.96 | 1,126.99 | 1,103.47 | 4,211.33 |
| 14 | | Paid-up equity share capital | | | | |
| (Face Value Rs 10) | 18,619.50 | 18,619.50 | 18,619.50 | 18,619.50 |
| 15 | | Paid-up Debt Capital | 6,604.37 | N/A | 10,186.89 | 7,679.55 |
| 16 | | Reserves excluding Revaluation Reserves as per balance sheet of previous accounting year | 31,542.66 | N/A | 29,315.28 | 30,244.69 |
| 17 | | Debenture Redemption Reserve | 376.01 | N/A | 294.90 | 353.95 |
| 18 | | Earning Per Share (before extraordinary items) | | | | |
| a | Basic | 0.70 | 0.61 | 0.59 | 2.26 |
| b | Diluted | 0.70 | 0.61 | 0.59 | 2.26 |
| | Earning Per Share (after extraordinary items) | | | | |
| a | Basic | 0.70 | 0.61 | 0.59 | 2.26 |
| b | Diluted | 0.70 | 0.61 | 0.59 | 2.26 |
| 19 | | Debt Equity Ratio | 0.13 | N/A | 0.21 | 0.16 |
| 20 | | Debt Service Coverage Ratio (DSCR) | 1.62 | N/A | 1.96 | 3.16 |
| 21 | | Interest Service Coverage Ratio (ISCR) | 10.93 | N/A | 7.10 | 6.13 |
| | | | | | |
| A | Particulars of Shareholding | | | | |
| 1 | | Public Shareholding | | | | |
| | - Number of Shares | 137,054,920 | 137,054,920 | 137,054,920 | 137,054,920 |
| | - Percentage of Shareholding | 73.61% | 73.61% | 73.61% | 73.61% |
| 2 | | Promoters and promoter group Shareholding | | | | |
| a | Pledged/Encumbered | | | | |
| | - Number of Shares | NIL | NIL | NIL | NIL |
| | - Percentage of Shares (as a % of the total shareholding of promoter and promoter group) | N/A | N/A | N/A | N/A |
| | - Percentage of Shares (as a % of the total share capital of the company) | N/A | N/A | N/A | N/A |
| b | Non-encumbered | | | | |
| | - Number of Shares | 49095007 | 49095007 | 49095007 | 49095007 |
| | - Percentage of Shares (as a % of the total shareholding of promoter and promoter group) | 100.00% | 100.00% | 100.00% | 100.00% |
| | - Percentage of Shares (as a % of the total share capital of the company) | 26.37% | 26.37% | 26.37% | 26.37% |
| | | | | | |
| B | Investors Complaints | |
| | | 3 months ended 30-June-2013 | |
| | Pending at the beginning of the quarter | - | |
| | Received during the quarter | 17 | |
| | Disposed of during the quarter | 17 | |
| | Remaining unresolved at the end of the quarter | - | |
| | | | | | |
| | | | | | |
| Notes: | | | | | | |
| 1 | | The above results have been taken on record by the Board of Directors at a meeting held on July 29, 2013. |
| | | | | | |
| 2 | | The Company had only one business segment and therefore reporting of segment wise information under Clause 41 of the Listing Agreement is not applicable. |
| | | | | | |
| | | | | | |
| 3 | | New Okhla Industrial Development Authority has initiated preliminary discussion with the Company to consider modification of some of the tems and conditions of the Concession Agreement. Pending final outcome of such discussions the accounts have been prepared based on the extant Concession Agreement and after considering technical and economic life of the Bridge. |
| | | | | | |
| 4 | | Coverage Ratios have been Calculated as under ; | |
| a) | Debt Equity Ratio = Total Debt/(Paid-up Equity Share Capital + Reserves excluding Revaluation Reserve) |
| b) | Debt Service Coverage Ratio= Profit before Interest, Exceptional Items & tax / (Interest + Principal Repayment) |
| c) | Interest Service Coverage Ratio= Profit before Interest, Exceptional Items & tax / Interest Expenses |
| | | | | | |
| | | | | | |
| 5 | | Previous period figures have been regrouped / reclassified wherever necessary. |
| | | | | | |
| | | | | | |
| As per our separate report of even date attached | | | | |
| | | | | | |
| | | | | | |
| For Luthra & Luthra | For and on behalf of the Board of Directors | |
| Chartered Accountants | | | | |
| (Reg No.002081N) | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| Amit Luthra | | | | |
| Partner | | | Harish Mathur | | | |
| (M.No. 85847) | Executive Director & CEO | | |
| | | | | | |
| Place : Noida | Place : Noida | | | |
| Date : July 29, 2013 | Date : July 29, 2013 | | |
| | | | | | |