Professional Documents
Culture Documents
``45/-
I NVESTMENT A DVICE
Kompella Portfolio
Suryalakshmi
Cotton
ONGC
Canara Bank
J&K Bank
Indias No.1 Investment Magazine, Since 1987. Vol. XXVIII, No.12, DECEMBER 2015 ISSUE
MR S K KALRA,
MR SURESH N PATEL,
MR A K RATH,
ED
MD & CEO
ED
www.investmentadvice.in
MR L N AGARWAL, CHAIRMAN
Suryalakshmi Cotton reported revenues of Rs. 180
crores for the quarter, down by 3% in comparison
to the corresponding quarter of previous year. Profit
before tax increased by a healthy 18% and stood
at Rs. 9.50 crores, as against Rs. 8.03 crores from
the year-ago period. The company achieved Profit
after tax and EPS of Rs. 6.97 crs and Rs. 4.18
respectively for the quarter as compared to Rs.
5.85 crs and Rs. 3.51 recorded in the 2nd quarter
of FY 2014-15, thereby registering a robust growth
of 19%.
Commenting on the results, Mr. Paritosh Agarwal,
MD, said, The achievement of enhanced profitable
growth in the current quarter validates companys
strategic focus on delivering innovative and valueadded Denim solutions to our customers. Over the
last 6 months, we have launched over 100 new
Denim fabric variants with a combination of new
dyeing and fiber technologies. The new offerings
have received a very positive response from our
existing as well as new customers and we have
obtained additional orders from them.
Also, the companys major capacity expansion of
26,000 spindles at Amravati in Maharashtra has been
completed during the quarter and production of
value-added fancy yarns has commenced. The
yarns manufactured at this unit shall help us
enhance our product portfolio, add to our revenues
and increase our profitability.
The Amravati unit will meet most of companys fancy
yarn requirements and 40% of its production will
be for captive use at the denim fabric plant in Nagpur.
These fancy yarns being a premium product, annual
revenue of Rs. 150 crore plus is expected from this
plant alone. Further this in-house unit expands
companys scope to invest in R&D enabling it to be
in sync with the latest trends in the world of denim
and to cater to international and domestic fashion
demands more effectively. The balance 60%
production of these high-end yarns would be sold
to global and domestic customers. The plant shall
also utilize power from the 25 MW captive power
unit, further adding to the Companys bottom line.
Over the last 6 months Suryalakshmi Cotton has
actively participated in industry and fashion Trade
Fairs in India as well as overseas - Kingpins Show
KOMPELLA PORTFOLIO INVESTMENT ADVICE
Bonus Issue
1:1
1:1
2:1
1:1
No. of Shares
200
400
1200
2400
30.09.15
(3 M)
16.67
304.52
321.19
2.17
192.68
10.00
180.08
17.43
16.96
7.46
9.50
2.53
6.97
4.18
Capital
R&S
Networth
RoNW
B.V.(Rs.)
F.V.
T.I.
O.P.
G.P.
Dep.
PBT
Tax
PAT
EPS(Rs.)
DPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
107.00
6.40
3.87
9.68
30.09.14
(3 M)
16.67
%CH
10.00
184.83
16.44
15.95
7.92
8.03
2.18
5.85
3.51
-2.57
6.02
6.33
-5.81
18.31
16.06
19.15
19.09
30.09.15
(6 M)
16.67
304.52
321.19
4.33
192.68
10.00
367.23
36.62
34.67
14.57
20.10
6.20
13.90
8.34
22.08
8.89
107.00
6.41
3.79
9.97
3.17
8.89
30.09.14
(6 M)
16.67
% CH
10.00
366.57
33.26
31.96
15.78
16.18
4.39
11.79
7.07
0.18
10.10
8.48
-7.67
24.23
41.23
17.90
17.96
3.22
9.07
17.70
9.92
31.03.15
(12 M)
16.67
296.34
313.01
3.89
187.77
10.00
713.26
51.02
50.11
31.80
18.31
6.14
12.17
7.30
1.20
1.71
7.15
(New York, USA), Denim Fair 2015 (Dhaka, Bangladesh), Iran Tex 2015 (Tehran,
Iran). The company showcased its new Fall / Winter 2016 and Spring / Summer
2017 collections at these events and its offerings have received an excellent
response from international customers.
Founded in 1962, Suryalakshmi Cotton is a vertically integrated business leveraging
five decades of successful spinning, denim and garment operations. With cutting
edge design, latest spinning technology and end-to-end manufacturing plants, the
company manufactures the finest yarn, premium denim fabric and garments for
leading private labels, fashion brands and retail chains in 31 countries across the
globe.
J
DECEMBER, 2015
SPECIAL REPORT
GMR Infrastructure Ltd. has reported jump in Operating Profit for the
second quarter and half year ended 30th September, 2015 - as all the segments such as Airports, Power Projects, Road Projects etc. are doing well.
For the quarter its Total Income has increased by 15% from Rs.2,682crs to
Rs.3,091crs while the Operating Profit has jumped by 256% from Rs.111crs
to Rs.395crs. The Net Loss stood at Rs.399crs in Q2FY16 vs Rs.610crs in
Q2FY15. For the half year, its Total Income has increased by 12% from
Rs.5,413crs to Rs.6,057crs while the Operating Profit has jumped by 189%
from Rs.275crs to Rs.796crs. The Net Loss stood at Rs.828crs in H1FY16 vs
Rs.1,203crs in H1FY15. The company has strong fundamentals. Its Paid-up
Capital is small at Rs.604crs with a high Networth of Rs.6,335crs. Technically
the scrip is moving around Rs.16/- with a Book Value of Rs.11/-.
(Consolidated)
FH (in crs)
MR G M RAO, CHAIRMAN
Performance Highlights
EBIDTA for the Q2FY16 improved by 52% to Rs.
900 Cr from Rs. 590 Cr over Q2FY15.
EBITDA for the half year improved by 46% to Rs.
1,755 Cr from Rs. 1,203 Cr.
Cash Profit for the quarter improved by Rs. 340 Cr
to Rs. 134 Cr from loss of Rs. 206 Cr. during the
same period previous year.
For the half year, it has improved by Rs. 598 Cr to
Rs. 193 Cr from a loss of Rs.404 Cr.
Energy vertical continues to show improvement
on account of improved PLF and higher tariff
realization in EMCO and Kamalanga. Energy EBITDA
for the quarter has grown by more than 6 times.
Financial Highlights
EBIDTA improved to Rs. 900 Cr in Q2FY16
compared to Rs. 590 Cr in Q2FY15 - 52% growth in
EBITDA.
EBITDA in Energy Sector has increased by
more than 6 times to Rs. 269 Cr for the quarter
from Rs. 42 Cr in Q2 FY15
o EBITDA in Kamalanga Power plant improved to
Rs. 133 Cr for the quarter against a loss of Rs.4 Cr
in Q2FY15 due to better PLF and Tariff rates (PLF
increased from 46% in Q2FY15 to 68% in
Q2FY16). For Half year it has increased to Rs. 199
Cr from Rs. 33 Cr.
o EBITDA in EMCO improved to Rs. 92 Cr in Q2FY16
from Rs. 82 Cr in Q2FY15 (PLF increased from
67% in Q2FY15 to 83% in Q2FY16) and to Rs. 133
Cr from Rs. 100 Cr for the half year.
EBITDA in Airport Sector has increased by 32%
to Rs. 502 Cr in Q2FY16 from Rs. 379 Cr in
Q2FY15
o Airport vertical has witnessed good traffic growth
in all the airports.
30.09.15
(3 M)
603.59
5731.73
6335.32
10.50
1.00
3090.72
395.22
171.52
504.78
-333.26
41.26
-398.67
15.82
-
Capital
R&S
Networth
B.V.(Rs.)
F.V.
T.I.
O.P.
G.P.
Dep.
PBT
Tax
PAT
MP (Rs.)
P/E Ratio
30.09.14
(3 M)
436.13
%CH
1.00
2682.08
110.87
-176.18
474.67
-650.85
38.86
-609.86
15.24
256.47
6.34
6.18
-
38.40
30.09.15
(6 M)
603.59
5731.73
6335.32
10.50
1.00
6056.73
796.12
268.32
959.12
-690.80
94.13
-828.12
15.82
-
30.09.14
(6 M)
436.13
% CH
1.00
5413.47
275.45
-348.06
927.94
-1276.00
65.36
-1203.06
11.88
189.03
3.36
44.02
-
38.40
31.03.15
(12 M)
436.13
4305.77
4741.90
10.87
1.00
11087.68
742.11
-993.88
1812.53
-2806.41
152.81
-2733.29
o EBITDA in Delhi airport improved by 18% for the quarter to Rs. 380 Cr from Rs. 322
Cr in Q2FY15.
o EBITDA in Hyderabad airport improved by 23% for the quarter to Rs 54 Cr from Rs
44 Cr.
Losses reduced by 46% over corresponding quarter:- Better operating margins
from Power plants and robust traffic growth in Airports have contributed to reduction
in losses to Rs. 375 Cr in Q2FY16 compared to loss of Rs. 690 Cr in Q1FY15.
Interest Costs comes down:- Interest in absolute terms has reduced by Rs. 33 Cr
over last quarter. This is owing to deleveraging and refinancing efforts of the
group.
The current interest rate cuts announced by the Banks are expected to further
reduce the interest rates.
Business Highlights
Hyderabad Airport - Director General of Civil Aviation (DGCA) notifies Tariff: DGCA has issued notification dated 2nd Nov 2015 to airlines and other stakeholders
restoring the collection of tariff /airport charges at RGIA with effect from 3rd Nov
2015.
GMRs gas based plants (1138 MW) were allotted gas upto 50% PLF under
Scheme for Utilization Stranded Gas based power plants during second round of
bidding - GMR Vemagiri Power Generation Ltd (370MW) was operational during the
quarter and achieved a PLF of 22%.
EMCO - TANGEDCO PPA Operationalized - During October 2015, 150 MW PPA with
TANGEDGO has been partly operationalized, which is expected to improve the
Tariff profile of the plant for the subsequent quarters.
Robust Traffic in Delhi and Hyderabad Airport:-Delhi Airport and Hyderabad Airport
have recorded traffic of 11.31 mn (increase of 16% YoY) and 3.01 mn (increase of
14% YoY) respectively.
J
DECEMBER, 2015
SPECIAL REPORT
30.09.15
(3 M)
157.92
2894.27
3052.19
19.33
1.00
1068.32
250.94
200.02
-207.30
-4.21
-123.50
8.97
-
Capital
R&S
Networth
B.V.(Rs.)
F.V.
T.I.
O.P.
Dep.
PBT
Tax
PAT
MP (Rs.)
P/E Ratio
30.09.14
(3 M)
157.92
%CH
-
1.00
698.76
52.89
9.75 2473.74
195.99
2.06
-326.27
-22.20
-235.57
-
30.09.15
(6 M)
157.92
2894.27
3052.19
19.33
1.00
2067.35
424.07
386.00
-425.54
-19.79
-247.42
8.97
-
30.09.14
(6 M)
157.92
% CH
1.00
1411.43
-235.65
372.65
-867.50
-141.72
-516.90
46.47
3.58
-
31.03.15
(12 M)
157.92
1780.76
1938.68
12.28
1.00
3049.65
34.11
705.55
-1277.70
-109.22
-834.68
quarter ended Sep 30, 2015 as against Rs. 234.36 Crore for the previous year
registering an increase of 18.8%. EBIDTA margin improved to 70.7% as compared
to 66.3% in the previous year. Net adjusted profit for the quarter ended Sep 30,
2015 is Rs. 100.63 Crore as against Rs. 5.57 Crore for the previous year.
PT GVK Services - PT GVK Services, BALI has recorded revenue of Rs. 25.59
Crore for the quarter ended Sep 30, 2015 as against Rs. 12.11 Crore for the
previous year registering an increase of 111.31%.
Transportation
GVK Jaipur Expressway Private Limited recorded revenue of Rs.78.71 Crore
for the quarter ended Sep 30, 2015 as against Rs.73.88 Crore for the previous year
registering an increase of 6.54%. Net profit for the quarter ended Sep 30, 2015 is
Rs.25.23 Crore as against Rs. 16.80 Crore in the previous year registering an
increase of 50.24%. Traffic increased by 9.46% over the same period in the previous
year.
Deoli-Kota Expressway, 332.16 lane km project, commenced partial commercial
operations during the quarter on 25th Aug, 2015 . It recorded revenue of Rs. 3.89
Crore for 37 days in the quarter ended Sep 30, 2015. Net loss for the quarter ended
Sep 30, 2015 is Rs.13.08 Crore
Energy: The three gas based projects i.e. 464 MW GVK Gautami Power Limited
and 235 MW Phase I & 220 MW Phase II projects of GVK Industries Limited and one
Hydel power project i.e. 330 MW Alaknanda Hydro Power Company Limited have
recorded revenue of Rs. 311.19 Crore for the quarter ended Sep 30, 2015 as
against Rs. 32.08 Crore for the previous year. This improvement is mainly due to the
commencement of commercial operation of Alaknanda Hydro Power Company
Limited during the previous quarter. Net loss for the quarter ended Sep 30, 2015 is
Rs. 31.42 Crore as against Rs. 59.18 Crore in the previous year. Two Gas based
plants with a capacity of 684 MW were not in operation due to stoppage of gas
supply from KG basin.
J
DECEMBER, 2015
SPECIAL REPORT
quarter and half year ended 30th September, 2015 due to lower fuel prices and
improved air traffic. For the quarter it has reported an Operating Profit of Rs.162crs
vs Operating Loss of Rs.263crs in Q2FY15 and Net Profit of Rs.88crs against
Rs.70crs on a Total Income of Rs.5,258crs against Rs.4,772crs. It has reported
an Operating Profit of Rs.325crs in H1FY16 vs Operating Loss of Rs.384crs in
H1FY15 and Net Profit of Rs.309crs in H1FY16 vs Net Loss of Rs.148crs in
H1FY15 on a Total Income of Rs.10,478crs in H1FY16 against Rs.9,458crs in
H1FY15. Commenting on the performance, Mr Naresh Goyal, Chairman said
The Indian domestic aviation market is witnessing robust growth with traffic
growing by 20%. Jet Airways is committed to contributing to this growth by providing enhanced connectivity and a full-service travel experience to our guests.
Our financial performance in the second quarter clearly demonstrates that our
efforts are showing positive results. Technically the scrip is moving around
Rs.505/- with a P/E Ratio of 9.
(Standalone)
FH (in crs)
30.09.15
(3 M)
113.60
-4011.99
10.00
5257.97
162.44
279.86
192.27
87.59
87.59
7.71
505.40
16.39
1.67
3.09
Capital
R&S
F.V.
T.I.
O.P.
G.P.
Dep.
PBT
Tax
PAT
EPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
30.09.14
(3 M)
113.60
%CH
10.00
4772.25
-266.39
263.16
193.34
69.82
69.82
6.15
10.18
6.35
-0.55
25.45
25.45
25.37
1.46
-
14.38
-
30.09.15
(6 M)
113.60
-4011.99
10.00
10478.08
324.85
689.98
380.69
309.29
309.29
27.23
505.40
9.28
2.95
3.10
30.09.14
(6 M)
113.60
% CH
10.00
9457.89
-383.87
231.83
379.66
-147.83
-147.83
-
10.79
197.62
0.27
-
31.03.15
(12 M)
113.60
-4203.88
10.00
19573.43
-878.45
-1051.21
762.50
-1813.71
-1813.71
-
DECEMBER, 2015
SPECIAL REPORT
MS.SUNITA SHARMA,
MD & CEO
Highlights
Revenue from operations up 17% to Rs. 3026 crore
Net Interest Income up 35% to Rs 717 crore
Outstanding loan portfolio at Rs. 114069 crore, up
by 17%,
Individual loan Gross NPAs down from 0.38% to
0.33%
Q2 FY16 Loan Disbursements Rs 8390 crore,
growth of 17%
Performance Highlights Q2FY16
The companys total income for Q2FY16 was Rs.
3089 crores as against Rs. 2659 crores during the
same period previous year, a growth of 16%.
Revenue from operations grew 17% from Rs. 2596
crores to Rs. 3026 crores.
PBT for the quarter was Rs.644.24 crores a growth
of 25% over the same period in the previous year.
Net profit after tax for the Q2FY16 was Rs. 411.74
crores as compared to Rs.341.35 crores in the
corresponding period previous year, thus showing
a growth of 21%.
During the quarter, the company disbursed loans
of Rs. 8390 crores as against Rs. 7196 crores for
Q2FY15, a growth of 17%. The outstanding
mortgage portfolio as on September 30, 2015 was
Rs.114069 crores as against Rs.97528 crores on
September 30, 2014, thus registering a growth of
17%. The Individual loan portfolio stood at Rs.
111076 crores as against Rs. 95130 crores, a
growth of 17%. Developer loan portfolio stood at
Rs.2993 crores as on September 30, 2015 as
against Rs.2399 crores as on September30, 2014,
a growth of 25%.
Total Gross NPAs for the company including NPAs
on developer loans was Rs. 683 crores or 0.60%
as on September 30, 2015 as against Rs. 611 crores
or 0.63% as on September 30, 2014. Gross NPAs
in individual segment was 0.33% as on September
30, 2015 as against 0.38% as on September 30,
2014. Net NPAs stood at 0.32% as on September
30, 2015 as against 0.33% as on September 30,
2014. Total provision including general provision
on standard loans is Rs.779 crores as on
September30, 2015 against Gross NPAs of Rs. 683
crores on the same date. Net interest margins for
the Q2FY16 stood at 2.56% as against 2.23% for
Q2FY15.
KOMPELLA PORTFOLIO INVESTMENT ADVICE
30.09.15
(3 M)
100.93
8511.31
8612.24
4.78
170.66
2.00
3064.65
619.53
646.69
2.45
644.24
232.50
411.74
8.16
Capital
R&S
Networth
RoNW
B.V.(Rs.)
F.V.
T.I.
O.P.
G.P.
Dep.
PBT
Tax
PAT
EPS(Rs.)
DPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
484.60
14.85
13.44
20.22
30.09.14
(3 M)
100.93
%CH
2.00
2627.57
485.87
519.11
2.13
516.98
175.63
341.35
6.76
16.63
27.51
24.58
15.02
24.62
32.38
20.62
20.71
30.09.15
(6 M)
100.93
8511.31
8612.24
9.22
170.66
2.00
6010.53
1178.98
1228.04
4.78
1223.26
429.39
793.87
15.73
3.46
9.36
484.60
15.40
13.21
19.62
12.99
18.49
30.09.14
(6 M)
100.93
% CH
2.00
5136.70
939.56
1009.72
4.58
1005.14
341.48
663.66
13.15
17.01
25.48
21.62
4.37
21.70
25.74
19.62
19.62
12.92
18.29
2.24
7.27
31.03.15
(12 M)
100.93
7717.44
7818.37
17.73
154.93
2.00
10669.35
1972.64
2111.32
9.38
2101.94
715.76
1386.19
27.47
5.00
12.99
18.49
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
520
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
500
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
480
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
460
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
440
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
420
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
400
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
A
S
O
N
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
J
DECEMBER, 2015
SPECIAL REPORT
panies, has reported encouraging working results for the second quarter and half
year ended 30th September, 2015. For the quarter its Total Income has increased by
25% from Rs.1,448crs to Rs.1,812crs while the Gross Profit has increased by 20%
from Rs.237crs to Rs.284crs and Net Profit by 19% from Rs.152crs to Rs.180crs.
The EPS for the quarter is Rs.6/-. For the half year, its Total Income has increased by
21% from Rs.2,874crs to Rs.3,465crs while the Gross Profit has increased by 19%
from Rs.463crs to Rs.551crs and Net Profit by 18% from Rs.299crs to Rs.354crs.
The EPS for the half year is Rs.12/-. Commenting on the performance, Mr. Kapil
Wadhawan, CMD said, Our positive H1 results can be attributed to DHFLs concerted focus on providing affordable housing finance to the low and middle income
customer segment in the tier 2 and 3 towns. The company has recorded a robust
growth in AUM and net profit due to the right product mix and attractive interest rates
starting at 9.55% which is a festive offering that would further enable every Indian to
own a home. He further added, This quarter performance has once again demonstrated that the company is on a sustained growth path. We are positive that the
decision of RBI to cut rates coupled with a strong demand for affordable housing will
enable us to deploy more capital thereby boosting growth in the coming quarters.
The company has strong fundamentals. Its Paid-up Capital is small at Rs.292crs
with a high Networth of Rs.4,888crs. Technically the scrip is moving around Rs.220/
- with a P/E Ratio of 9 and Book Value of Rs.168/-.
FH (in crs)
30.09.15
(3 M)
291.71
4596.32
4888.03
3.69
167.56
10.00
1811.63
284.05
6.72
277.33
96.97
180.36
6.18
Capital
R&S
Networth
RoNW
B.V.(Rs.)
F.V.
T.I.
G.P.
Dep.
PBT
Tax
PAT
EPS(Rs.)
DPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
GP margin
222.20
8.99
9.96
15.68
30.09.14
(3 M)
128.65
126.75
10.00
1448.32
237.05
9.08
227.97
75.78
152.19
11.83
25.08
19.83
-25.99
21.65
27.96
18.51
-47.76
30.09.15
(6 M)
291.71
4596.32
4888.03
7.23
167.56
10.00
3464.82
551.10
12.42
538.68
185.04
353.64
12.12
-5.23
-4.22
222.20
9.17
10.21
15.91
10.51
16.37
%CH
30.09.14
(6 M)
128.65
% CH
126.75
10.00
2874.24
462.91
12.47
450.44
151.09
299.35
23.27
20.55
19.05
-0.40
19.59
22.47
18.14
-47.92
10.41
16.11
-1.92
-1.24
31.03.15
(12 M)
145.68
4490.10
4635.78
13.40
318.22
10.00
5981.64
968.56
25.52
943.04
315.46
621.29
42.65
12.00
10.39
16.19
DECEMBER, 2015
SPECIAL REPORT
DECEMBER, 2015
COVER STORY
MR S K KALRA, ED
Performance Highlights:
Net Profit at Rs. 454 Cr. with y-o-y growth of 81 %
Core Operating Profit grew by 32%
Operating Profit grew by 28%
NIM at 3.04% Vs 2.54% previous year
CASA Ratio at 27 %
Provision Coverage Ratio improved from 50% in
Sep14 to 63% Sep15
Business Performance Growth in Key
Parameters ( Sept14- Sept15)
Business grew by 14.2% from Rs. 260012 Cr to
Rs. 296894 Cr.
Total Deposits grew by 14.4% from Rs. 145084 Cr
to Rs. 165986 Cr.
CASA Deposits grew by 27.2% from Rs. 35414 Cr
to Rs. 45042 Cr.
Advances grew by 13.9% from Rs. 114928 Cr. to
Rs. 130908 Cr.
Retail Advances grew by 20.7% from Rs. 17312
Cr. to Rs. 20898 Cr.
MSME Advances grew by 31.2% from Rs. 18610
Cr. to Rs. 24424 Cr.
Priority Sector Advances grew by 24% from Rs.
42131 Cr. to Rs. 52232 Cr.
CASA Ratio improved from 24.41% ( Sept14) to
27.14 % (Sept15)
Net NPA ratio improved from 3.86% (Sept14) to
2.95% (Sept15)
Gross NPA ratio improved from 5.99% (Sept14) to
5.71% (Sept15)
KOMPELLA PORTFOLIO INVESTMENT ADVICE
MR SURESH N PATEL,
MD & CEO
FH (in crs)
Capital
R&S
Networth
Return on Nw
B.V.(Rs.)
F.V.
T.I.
O.P.
P&C
PBT
Tax
PAT
EPS(Rs.)
DPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
% GNPAs
% NNPAs
30.09.15
(3 M)
652.31
10231.99
10884.30
2.31
166.86
10.00
4744.16
931.12
524.86
406.26
155.00
251.26
3.85
68.60
4.45
5.30
19.63
5.71
2.95
30.09.14
(3 M)
589.61
8399.33
8988.94
1.61
152.46
10.00
4423.62
745.98
491.49
254.49
110.00
144.49
2.45
3.27
16.86
5.99
3.86
%CH
30.09.14
(6 M)
589.61
8399.33
8988.94
2.80
152.46
10.00
8628.68
1372.25
905.76
466.49
215.00
251.49
4.27
% CH
10.63
21.82
21.09
43.48
9.45
7.25
24.82
6.79
59.64
40.91
73.89
57.14
30.09.15
(6 M)
652.31
10231.99
10884.30
4.17
166.86
10.00
9273.39
1756.61
1027.83
728.78
275.00
453.78
6.96
62.08
16.43
-
68.60
4.93
4.89
18.94
5.71
2.95
2.91
15.90
5.99
3.86
68.04
19.12
-
10.63
21.82
21.09
48.93
9.45
7.47
28.01
13.48
56.23
27.91
80.44
63.00
31.03.15
(12 M)
602.85
9461.24
10064.09
6.34
166.94
10.00
17868.45
3298.44
2080.24
1218.20
579.76
638.44
10.59
2.00
3.57
18.46
5.31
2.93
10
DECEMBER, 2015
INVESTMENT SCRIPS
INVESTMENT SCRIPS:
The following fundamentally strong scrips may be considered for
long term investment at a sharp fall in a technically weak market.
1. CIPLA
3. GVK POWER
2. GMR INFRASTRUCTURE
4. YES BANK
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
950
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
900
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
850
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
800
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
750
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
700
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
A
S
O
N
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
KOMPELLA PORTFOLIO INVESTMENT ADVICE
11
DECEMBER, 2015
CONTENTS
CONTENTS
ANDHRA BANK : ALLROUND PROGRESS
Andhra Bank, one of the leading Public Sector Banks in India has made allround progress under professional
management. It is reporting high growth rate along with improved asset quality. It has again reported excellent working
results for the second quarter and half year ended 30th September, 2015. For the quarter its Total Income has increased by
7% from Rs.4,424crs to Rs.4,744crs while the Operating Profit has increased by 25% from Rs.746crs to Rs.931crs and
Net Profit by 74% from Rs.144crs to Rs.251crs. The EPS for the quarter is Rs.4/-. For the half year, its Total Income has
increased by 7% from Rs.8,629crs to Rs.9,273crs while the Operating Profit has increased by 28% from Rs.1,372crs to
Rs.1,757crs and Net Profit by 80% from Rs.251crs to Rs.454crs. The EPS for the half year is Rs.7/-. The bank has strong
fundamentals. Its Paid-up Capital is small at Rs.652crs with a high Networth of Rs.10,884crs. It has paid 20% Dividend
last year. Technically the scrip is moving around Rs.70/- with a low P/E Ratio of 5 and high Book Value of Rs.167/-.
STOCK OF THE MONTH
SURYALAKSHMI COTTON
3
3
SPECIAL REPORTS
GMR INFRASTRUCTURE
GVK POWER
JET AIRWAYS
LIC HOUSING FINANCE
DEWAN HOUSING FINANCE
ONGC
4-9
4
5
6
7
8
9
COVER STORY
ANDHRA BANK
ALLAHABAD BANK
CANARA BANK
CITY UNION BANK
J&K BANK
SBI
YES BANK
10 & 51-58
10 & 51
52
53
54
55
56
57-58
INVESTMENT SCRIPS
CIPLA
GMR INFRASTRUCTURE
GVK POWER
SUN PHARMA
YES BANK
11
11
11
11
11
11
EDITORIAL
13
SEPTEMBER QUARTER
PERFORMANCE
14-18
19-23
FUNDAMENTALS
READY REFERENCE
TECHNICAL ANALYSIS
GMR INFRASTRUCTURE
GVK POWER
36-40
FY15 PERFORMANCE
41-44
STOCK VALUATIONS
45-48
INDEX
BSE SENSEX
NSE NIFTY
50
50
50
FOR COVERAGE
To cover your Company/ Bank in our Magazine, please mail a copy
of your Annual Report, Results, Press Release, Investor Presentation
along with a latest Photo (jpeg format) etc.
49
49
49
To
The Editor
FOR ADVERTISEMENTS
For any query regarding advertisements, please contact
The Ad Incharge
KOMPELLA PORTFOLIO
INVESTMENT ADVICE
REGD. OFFICE: PLOT NO. A-31,
KOMPELLA HOUSE, JOURNALIST COLONY,
JUBILEE HILLS, HYDERABAD - 500 033.
PH: 23547687/23547758
e-mail: kompella@investmentadvice.in
kompellafinance@investmentadvice.in
www.investmentadvice.in
DECEMBER, 2015
12
EDITORIAL
KOMPELLA PORTFOLIO
INVESTMENT ADVICE
(SINCE 1987) VOL. XXVIII NO.12, DECEMBER, 2015.
www.investmentadvice.in
OWNERS:
KOMPELLA FINANCE & INVESTMENT
CONSULTANTS LIMITED
(Established in 1986 )
K. V. Satyanarayana
Wholetime Director
India
` 450
` 1,250
Overseas
(Airmail)
` 4,000
` 10,000
India
Overseas
` 300
` 800
` 500
` 1,250
Jurisdiction : HYDERABAD
Printed and Published by Mr. K.V.Satyanarayana on
behalf of KOMPELLA FINANCE & INVESTMENT
DECEMBER, 2015
13
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.09.15 30.09.14
30.09.14
30.09.15 30.09.14
30.09.15 30.09.14
3M India
11
515
458
12
68
36
89
83
50
68
46
25
84
23
307
292
60
49
22
50
40
25
20
11
82
130
7285
6596
10
1168
1026
14
1169
1097
414
452
-8
47
657
607
46
40
15
74
68
40.98
35.75
15
Alembic Pharma
38
1009
547
84
376
107
251
401
133
202
289
77
275
Allahabad Bank
601
5317
5417
-2
1159
1157
177
141
26
Allcargo Log.
25
1468
1463
99
79
25
135
118
14
73
64
14
17
1158
1060
164
143
15
210
191
10
123
100
23
45
41
10
50
11
61
75
652
4744
4424
931
746
25
251
144
74
23
1057
754
40
61
44
39
38
33
16
20
19
Amrutanjan Health
Andhra Bank
APL Apollo
Apollo Tyres
51
2996
3346
-10
375
369
525
463
13
279
258
285
4940
3218
54
482
126
283
546
268
103
287
121
137
Asian Paints
96
3779
3633
550
472
17
669
577
16
399
347
15
Astra Microwave
16
106
190
-44
25
34
-26
29
39
-26
18
23
-22
Aurobindo Pharma
58
3333
2881
16
683
547
25
705
602
17
452
372
22
Axis Bank
476
12001
10550
14
3628
3162
15
1916
1611
19
Bajaj Auto
289
6098
5963
1239
1058
17
1469
900
63
933
591
58
Bajaj Finance
54
1680
1232
36
1102
834
32
441
307
43
279
197
42
Bajaj Finserv
80
2224
1648
35
1587
1183
34
911
648
41
441
316
40
Bajaj Holdings
111
110
185
-41
99
178
-44
102
210
-52
568
510
11
Balmer Lawrie
29
646
689
-6
34
20
70
52
34
53
30
17
76
Bank of Baroda
462
12300
11817
2337
2403
-3
124
1104
-89
Bharat Elec.
240
1468
1294
13
135
81
67
313
229
36
207
147
41
Bharat Forge
47
1117
1138
-2
256
258
-1
325
319
175
174
1
200
Ashok Leyland
Biocon
100
837
758
10
138
119
16
526
183
188
306
102
Bosch
31
2619
2495
368
337
544
559
-3
305
306
113
340
369
-8
104
65
60
90
64
41
39
21
86
Brigade Ent.
BS
Cadila Healthcare
Cairn India
44
1023
713
43
73
55
33
47
32
45
21
16
31
102
2459
2108
17
548
348
57
632
419
51
391
278
41
1875
2242
3982
-44
46
1953
-98
1406
3237
-57
673
2278
-70
27
263
198
33
239
178
34
57
30
88
35
18
94
Carborundum Uni.
19
521
548
-5
56
29
93
90
56
59
39
17
129
CARE
29
78
74
55
50
10
58
74
-22
38
52
-27
CCL Products
27
235
247
-5
41
41
47
46
29
26
12
Cheviot Co.
Chola.Investment
Cigniti Tech.
Cipla
City Union Bank
Coal India
Coffee Day Ent.
99
73
36
14
100
19
12
66
13
63
156
1019
917
11
185
147
26
190
154
23
122
99
23
25
146
81
80
23
283
23
235
13
117
161
3452
2767
25
655
436
50
765
535
43
431
299
44
60
829
773
205
173
19
108
94
15
6316
17490
16164
2422
2020
20
4463
4095
2544
2192
16
171
666
577
15
53
489
50
11
337
-9
-40
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
14
DECEMBER, 2015
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.09.15 30.09.14
30.09.14
30.09.15 30.09.14
30.09.15 30.09.14
27
1038
1001
228
169
35
266
196
35
157
130
21
195
1502
1355
11
229
164
40
402
405
-1
233
192
21
Cosmo Films
19
436
451
-3
40
18
122
42
18
139
21
425
CYIENT
56
772
672
15
98
90
140
141
99
90
10
19
Container Corp.
Dabur
176
2096
1930
372
322
16
447
380
18
341
287
Dr Reddys Labs
85
3989
3588
11
926
647
43
722
574
26
Dredging Corp.
28
160
169
-5
20
150
43
26
65
17
467
Edelweiss Fin.
81
1240
905
37
768
535
44
152
135
12
96
79
22
Eicher Motors
27
3123
2275
37
405
249
63
502
324
55
255
165
55
Emami
23
575
490
17
81
103
-21
84
126
-33
61
92
-34
Finolex Cables
31
605
637
-5
62
66
-6
101
114
-11
65
79
-18
200
Finolex Inds.
124
467
386
21
40
32
25
74
36
105
42
14
Force Motors
13
763
599
27
43
16
169
81
53
53
42
26
62
Gallantt Ispat
28
121
110
10
11
83
13
51
125
81
162
160
12
33
15
11
33
10
67
100
657
592
11
130
97
34
107
70
53
51
31
65
Gallantt Metal
GHCL
Glaxo Consumer
42
1126
1114
224
184
22
351
257
36
219
160
37
604
3091
2682
15
395
111
256
172
-176
-399
-610
Godrej Consumer
34
2245
2061
383
319
20
392
347
13
287
235
22
Godrej Inds.
34
3249
2298
41
210
112
88
263
146
80
135
95
42
Granules India
21
366
308
19
53
39
36
60
45
34
31
22
41
Grasim Inds.
92
8393
7943
940
771
22
1316
1105
19
489
416
18
Greaves Cotton
49
425
441
-4
64
43
49
85
47
81
54
27
100
Guj. Fluoro
11
1795
1276
41
253
214
18
297
233
27
147
122
20
10
249
239
37
31
19
38
30
27
24
19
26
GMR Infra.
GVK Power
158
1068
699
53
251
10
2410
-7
-130
-124
-236
HDFC
316
12521
11608
2436
2306
2464
2358
2107
2064
HDFC Bank
504
17324
13895
25
5043
4060
24
5043
4060
24
2869
2381
21
23
587
512
15
27
200
32
14
126
15
200
24
21
14
20
40
33
Heritage Foods
Hester Biosciences
Himatsingka Seide
49
533
518
62
43
44
55
33
67
42
24
75
Hindalco
207
8925
8554
307
701
-56
404
304
33
103
79
30
Hindustan Zinc
845
4033
3802
1989
1793
11
3032
2692
13
2255
2184
Hi-Tech Gears
19
111
110
60
14
11
26
67
339
42072
51667
-19
-601
1212
72
1688
-96
-321
850
1162
16106
14889
5158
4698
10
3030
2709
12
10
85
77
10
22
17
29
33
15
126
21
600
IDBI Bank
1604
7914
7611
1519
1197
27
120
118
Idea Celular
3400
8689
7570
15
1519
1312
16
2784
2346
19
809
756
31
104
91
14
21
11
91
27
20
36
15
67
HPCL
ICICI Bank
ICRA
Igarashi Motors
Indiabulls Housing Fin.
84
1985
1514
31
1726
1343
29
746
369
102
556
448
24
Indian Bank
480
4579
4340
736
765
-4
369
314
18
Indusind Bank
592
3581
2973
20
1007
725
39
560
430
30
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
15
DECEMBER, 2015
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.09.15 30.09.14
30.09.14
30.09.15 30.09.14
30.09.15 30.09.14
1144
15635
13342
17
3993
3483
15
3398
4360
-22
Inox Wind
222
1008
543
86
129
82
57
129
79
63
89
55
62
ITC
803
8904
9024
-1
3301
3245
3949
3826
2431
2425
48
1848
1883
-2
438
432
196
172
14
J&K Bank
Jamna Auto
40
318
256
24
24
167
34
11
217
15
400
Jet Airways
114
5248
4772
10
162
-266
280
263
88
70
26
42
1803
1894
-5
179
124
44
216
106
105
72
45
60
Jindal Steel
91
4707
5143
-8
476
990
-52
-192
1081
-618
442
45
1810
1872
-3
261
194
35
222
157
41
118
76
55
Jyothy Labs
18
401
368
42
25
68
52
34
54
39
25
56
Kajaria Ceramics
16
610
540
13
102
68
50
111
74
49
59
40
48
Kalyani Steels
22
318
315
47
37
27
56
37
51
29
23
26
Kanoria Chem.
22
76
85
-11
67
11
197
5.18
0.42
1133
122
1570
1495
355
207
72
142
91
56
51
2021
2173
-7
134
99
35
90
31
190
44
20
120
134
128
40
28
43
48
35
37
27
19
42
915
6729
4920
37
1557
1136
37
942
718
31
L&T
186
23393
21159
11
1898
1786
2293
1858
23
996
862
16
1721
1793
1552
16
1271
1116
14
338
290
17
215
182
18
11
63
57
11
21
14
50
22
17
27
15
11
36
179
698
614
14
95
90
45
32
41
101
3065
2628
17
620
486
28
647
519
25
412
341
21
LT Foods
26
691
681
77
61
26
55
41
36
23
19
21
Lupin
91
3321
3173
565
724
-22
704
941
-25
409
630
-35
Lycos Internet
95
565
460
23
162
127
28
179
132
35
105
82
28
M&M Financial
113
1579
1468
954
986
-3
264
353
-25
157
219
-28
Manappuram Fin.
168
553
503
10
338
328
114
130
-13
63
77
-18
Marico
Maruti Suzuki
Mayur Uni.
65
1485
1431
206
175
18
240
202
19
151
118
28
151
13934
12315
13
1600
933
71
2388
1679
42
1226
863
42
23
136
131
29
22
32
33
25
30
20
16
25
MIC Electronics
31
53
37
43
10
-2
11
-3
-5
Minda Corp.
42
616
485
27
39
34
15
60
38
59
29
22
32
MindTree
Motherson Sumi
84
1169
889
32
185
152
22
236
200
18
158
137
15
132
9198
8017
15
626
472
33
834
494
69
287
104
176
45
MRF
3330
3361
-1
654
496
32
802
576
39
461
317
NCC
111
2392
2561
-7
201
193
134
73
84
41
-3
127
121
15
11
36
13
11
16
20
1678
1716
1402
22
437
236
85
694
497
40
343
259
32
11071
2346
2099
12
1237
931
33
1793
1226
46
1181
684
73
Neuland Labs
Neyveli Lignite
NHPC
NMDC
396
1602
3105
-48
852
1965
-57
1313
2421
-46
810
1567
-48
NTPC
8245
17899
16737
2708
2091
30
3492
3106
12
2898
2072
40
339
189
186
97
102
-5
121
114
72
71
Oberoi Realty
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
16
DECEMBER, 2015
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.09.15 30.09.14
30.09.14
30.09.15 30.09.14
30.09.15 30.09.14
21
101
67
51
16
12
33
14
10
40
50
4278
20680
20448
5900
6575
-10
9912
10389
-5
4842
5445
-11
Oracle Fin.
42
1003
944
428
335
28
507
501
323
318
Ortel Comm.
30
46
37
24
133
48
2.83
1.27
123
Page Inds.
11
461
397
16
96
72
33
98
78
26
60
50
20
Pennar Eng.
34
111
93
19
11
83
11
94
33
50
ONGC
Pennar Inds.
60
389
350
11
34
25
36
25
18
44
Persistent Systems
80
543
464
17
78
72
120
123
-2
72
71
750
7545
10980
-31
386
442
-13
442
474
-7
249
263
-5
Petronet LNG
Pfizer
46
512
481
85
65
31
140
36
289
62
3000
PI Industries
14
446
427
73
63
16
92
82
12
58
49
18
PNB
393
13702
13020
2939
2876
621
575
127
643
413
56
120
69
72
77
46
67
225
Pokarna
Power Grid Corp.
PTC India Fin.
99
83
19
27
13
108
23
12
88
13
5232
4918
4179
18
2871
2368
21
3278
2722
20
1448
1201
21
562
442
199
122
262
61
328
211
38
455
PVR
47
475
399
19
61
27
126
79
39
106
41
356
Rajesh Exports
30
44320
10959
304
452
248
82
305
174
75
280
160
75
Ramkrishna For.
27
236
163
45
36
19
89
37
28
32
17
17
109
100
100
10
39
100
Rel. Capital
253
2335
2078
12
1036
917
13
379
277
37
250
217
15
Rel. Power
2805
2766
1783
55
957
464
106
700
437
60
346
253
37
Reliance Comm.
1244
5324
5287
827
768
1071
1157
-7
156
153
Renaissance Jew.
19
303
278
11
83
12
68
200
62
216
169
28
59
49
20
61
51
20
39
33
18
3238
70901
109797
-35
7533
6794
11
11580
10830
6720
5972
13
270
259
31
31
30
29
29
17
71
RIL
Rupa & Co.
Sadbhav Eng.
17
746
595
25
59
37
59
54
39
38
26
10
160
Satin Creditcare
29
126
74
70
88
48
83
23
10
137
15
114
SBI
776
46855
41833
12
10266
8512
21
3879
3100
25
Shipping Corp.
466
1085
1093
-1
168
24
600
325
233
40
162
19
753
Shree Cement
35
1724
1608
119
118
387
327
18
129
109
18
Sintex Inds.
44
1912
1681
14
258
228
13
275
221
24
146
107
36
127
291
190
53
185
113
64
103
58
78
78
57
37
14
269
234
15
167
14
10
35
50
153
135
13
18
12
50
18
12
51
10
100
135
1526
1406
213
211
93
76
22
Spicejet
SKS Microfinance
SML Isuzu
SMS Pharma
599
1040
1450
-28
-28
-299
54
-279
24
-310
Srikalahasthi Pipes
40
295
257
15
60
37
62
60
34
75
37
18
106
Stampede Capital
23
44
18
144
15
650
18
355
15
400
State Bk of Tra.
71
2643
2609
373
275
36
103
19
442
Sterlite Tech.
79
1056
592
78
102
31
229
70
39
79
29
13
123
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
17
DECEMBER, 2015
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.09.15 30.09.14
30.09.14
30.09.15 30.09.14
30.09.15 30.09.14
241
6838
8039
-15
1663
2797
-41
1977
2874
-31
1106
2050
-46
Sundaram Clay.
10
373
345
24
20
20
32
25
26
13
86
Sundaram Fin.
111
584
562
437
432
241
213
13
154
130
18
17
416
305
36
33
27
22
23
16
46
11
57
17
180
185
-3
17
16
17
16
17
Sutlej Textiles
16
619
459
35
49
43
14
67
56
18
33
30
10
Suven Life
13
117
140
-16
26
33
-21
35
36
-2
25
25
Symphony
115
92
25
33
23
43
41
31
32
29
22
32
Syndicate Bank
662
6670
5681
17
1225
954
28
332
316
Syngene Internat.
199
261
202
29
62
44
41
85
63
35
52
40
30
12
242
169
43
33
18
83
48
32
51
25
13
92
Take Solutions
Tata Coffee
19
453
440
58
78
-26
67
85
-22
28
32
-13
Tata Elxsi
31
264
206
28
56
34
65
64
43
48
38
24
58
26
Tata Global
63
2034
2019
112
152
-26
163
172
-5
78
62
Tata Motors
679
61318
60641
2452
6355
-61
3313
8884
-63
-430
3291
Tata Power
270
9541
8584
11
1867
1292
45
1097
677
62
247
-78
Tata Steel
970
29305
35777
-18
460
2213
-79
3156
3877
-19
1529
1254
22
TCS
197
27165
23816
14
7307
6351
15
8490
7397
15
6085
5244
16
Tech Mahindra
481
6616
5488
21
904
966
-6
1250
1151
786
720
Techno Electric
11
253
208
22
71
59
20
79
70
13
47
47
Titan Co.
89
2673
3593
-26
179
313
-43
205
340
-40
145
240
-40
TN Newsprint
69
555
472
18
108
81
33
110
79
38
60
34
76
Torrent Pharma
85
1691
1217
39
653
217
201
793
291
173
568
198
187
Trident
509
961
966
-1
96
75
28
142
111
28
51
21
143
TTK Prestige
12
421
382
10
48
40
20
54
46
17
34
28
21
48
2881
2667
165
129
28
208
168
24
116
95
22
TVS Srichakra
522
491
72
44
64
80
43
86
49
26
88
UltraTech Cement
274
6013
5770
706
619
14
958
834
15
427
414
Union Bank
687
9101
8755
1490
1334
12
1411
1334
658
371
77
Vedanta
297
16561
19549
-15
2340
4279
-45
3797
5711
-34
974
1640
-41
V-Guard Inds.
Vijaya Bank
30
433
431
33
32
36
31
14
23
19
21
859
3203
3254
-2
399
306
30
399
306
30
115
144
-20
Vishnu Chem.
12
119
111
19
15
27
14
10
42
75
Voltamp Trans.
10
133
134
-1
300
11
35
40
VRL Logistics
91
427
433
-1
47
42
12
64
52
24
29
22
32
429
323
33
51
39
31
74
56
34
48
31
55
Welspun India
100
1472
1414
283
245
16
343
263
30
172
130
32
Wipro
494
12567
11816
2429
2306
3242
3026
2235
2085
57
43
34
26
11
57
20
13
54
12
100
Wabco India
Wonderla Holidays
Yes Bank
419
3995
3338
20
1019
817
25
1019
818
25
610
483
26
Zensar Tech.
44
759
656
16
108
90
20
137
110
25
91
67
36
Zicom Electronic
20
317
261
21
34
25
36
28
23
22
16
13
23
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
18
DECEMBER, 2015
23
307
3M India
11
23
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.09.15 30.09.14
30.09.14
30.09.15 30.09.14
30.09.15 30.09.14
292
60
49
22
1033
920
12
596
576
130
14105
12802
10
2290
47
1315
1248
107
50
40
128
74
121
109
25
73
156
100
56
11
102
86
19
1817
26
2292
1947
18
94
14
155
166
-6
20
11
82
86
50
72
40
25
60
811
716
13
86
91
-5
Alembic Pharma
38
1592
1041
53
478
203
135
495
244
103
359
142
153
Allahabad Bank
601
10714
10935
-2
2400
2376
324
254
28
Allcargo Log.
25
2947
2784
201
154
31
267
228
17
148
113
31
17
2296
2085
10
330
284
16
422
373
13
245
206
19
Amrutanjan Health.
74
67
10
10
100
14
78
80
652
9274
8629
1757
1372
28
454
251
81
APL Apollo
23
2022
1483
36
110
89
24
78
67
17
42
39
Apollo Tyres
51
5841
6582
-11
789
713
11
1028
1068
-4
569
486
17
285
8781
5695
54
766
123
523
885
301
194
446
73
511
96
7403
6995
1164
959
21
1417
1148
23
854
686
24
Andhra Bank
Ashok Leyland
Asian Paints
Astra Microwave
16
206
378
-46
33
60
-45
41
71
-42
23
43
-47
Aurobindo Pharma
58
6654
5792
15
1318
1115
18
1413
1253
13
884
788
12
Axis Bank
476
24235
20530
18
7720
6058
27
3894
3277
19
Bajaj Auto
289
11711
11216
2300
1914
20
3046
2044
49
1948
1331
46
Bajaj Finance
54
3326
2476
34
2192
1651
33
875
636
38
555
409
36
Bajaj Finserv
80
4435
3277
35
3176
2335
36
1848
1315
41
908
635
43
Bajaj Holdings
111
273
357
-24
250
344
-27
256
381
-33
1181
1032
14
Balmer Lawrie
29
1395
1414
-1
76
50
52
111
78
42
64
42
52
Bank of Baroda
462
24544
23500
4539
4883
-7
1177
2466
-52
Bharat Elec.
240
2563
2306
11
89
-0.48
433
299
45
267
173
54
Bharat Forge
Biocon
Bosch
Brigade Ent.
BS
Cadila Healthcare
Cairn India
47
2245
2126
538
476
13
678
595
14
370
319
16
100
1670
1483
13
292
241
21
758
373
103
432
205
111
31
5177
7316
-29
785
1004
-22
1136
1628
-30
649
939
-31
113
694
559
24
185
99
87
154
99
56
63
27
133
44
1993
1215
64
146
114
28
98
70
39
44
35
26
102
4960
4158
19
1076
656
64
1239
786
58
744
518
44
1875
4869
8465
-42
480
4285
-89
3258
4677
-30
1508
3371
-55
27
506
374
35
463
341
36
108
60
81
67
37
81
Carborundum Uni.
19
1017
1070
-5
112
78
44
170
125
37
72
44
64
CARE
29
127
117
78
69
13
85
109
-22
55
79
-30
CCL Products
27
455
423
83
71
17
94
78
19
59
46
28
156
125
25
22
175
34
17
101
23
11
109
156
2006
1783
13
356
290
23
367
304
21
233
195
19
25
276
158
75
40
13
208
43
15
195
23
12
92
161
7305
5487
33
1566
853
84
1802
1084
66
1082
593
82
60
1640
1527
402
346
16
219
193
13
Cheviot Co.
Chola Investment
Cigniti Tech.
Cipla
City Union Bank
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
19
DECEMBER, 2015
6316
37008
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.09.15 30.09.14
30.09.14
30.09.15 30.09.14
30.09.15 30.09.14
34470
6809
6288
10828
10572
6308
6226
171
1289
1172
10
91
39
133
80
38
114
-28
-49
27
2049
1957
405
346
17
445
397
12
271
264
195
2923
2624
11
426
413
770
786
-2
440
454
-3
19
845
894
-5
80
36
122
81
34
134
39
388
56
1498
1294
16
172
160
258
241
173
159
176
4166
3798
10
661
563
17
805
673
20
602
498
21
Dr Reddys Labs
85
7747
7105
1697
1294
31
1348
1124
20
Dredging Corp.
28
328
358
-8
41
26
58
86
61
41
34
14
143
Edelweiss Fin.
81
2394
1711
40
1497
1035
45
300
266
13
187
157
19
Emami
23
1164
971
20
158
175
-10
184
222
-17
149
164
-9
Dabur
Finolex Cables
31
1194
1209
-1
122
108
13
179
174
113
114
-1
Finolex Inds.
124
1100
1049
154
143
189
123
54
112
64
75
Force Motors
13
1403
1144
23
78
31
152
150
100
50
78
45
73
Gallantt Ispat
28
246
231
21
19
11
24
23
16
14
14
Gallantt Metal
GHCL
Glaxo Consumer
81
346
353
-2
25
21
19
30
24
23
20
14
43
100
1244
1153
261
211
24
203
163
24
113
91
24
42
2171
2080
408
336
21
604
468
29
374
290
29
604
6057
5413
12
796
275
189
268
-348
-828
-1203
Godrej Consumer
34
4343
3949
10
675
538
25
685
571
20
486
378
29
Godrej Inds.
34
5759
4624
25
328
215
53
404
294
37
229
173
32
Granules India
21
712
619
15
100
80
25
116
91
28
58
45
29
Grasim Inds.
92
16991
15986
1954
1631
20
2676
2466
973
904
Greaves Cotton
49
805
864
-7
115
79
46
162
97
66
98
56
75
Guj. Fluoro
11
3208
2167
48
446
326
37
525
367
43
252
173
46
GMR Infra.
10
479
465
70
59
19
70
57
22
44
37
19
GVK Power
158
2067
1411
46
424
-236
-40
-495
-247
-517
HDFC
316
23957
21648
11
4885
4431
10
4936
4495
10
4311
3937
10
HDFC Bank
504
33827
26965
25
9893
7904
25
9893
7904
25
5565
4615
21
23
1165
1018
14
46
19
142
58
29
98
26
10
160
49
45
13
11
18
15
11
36
29
Heritage Foods
Hester Biosciences
Himatsingka Seide
49
1001
1020
-2
127
86
48
108
69
56
82
45
82
Hindalco
207
17500
16550
852
1262
-32
874
931
-6
210
406
-48
Hindustan Zinc
845
7663
6810
13
3477
2944
18
5254
4754
11
4206
3801
11
Hi-Tech Gears
19
226
209
18
100
30
22
33
12
100
339
93876
110905
-15
1712
1212
41
3244
2347
38
1268
896
42
1162
31909
29506
10196
9215
11
6006
5364
12
HPCL
ICICI Bank
ICRA
10
162
146
11
39
33
18
61
44
38
37
25
48
IDBI Bank
1604
15817
14843
2657
2125
25
255
225
13
Idea Cellular
3400
17487
15131
16
3231
2661
21
5734
4623
24
1740
1484
17
Igarashi Motors
31
213
181
18
41
21
95
56
39
44
30
19
58
84
3814
2878
33
3361
2543
32
1443
1110
30
1067
872
22
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
20
DECEMBER, 2015
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.09.15 30.09.14
30.09.14
30.09.15 30.09.14
30.09.15 30.09.14
Indian Bank
480
9073
8484
1444
1402
585
521
12
Indusind Bank
592
7066
5876
20
1929
1474
31
1085
851
28
Infosys
1144
29989
26112
15
7441
6694
11
6429
5982
Inox Wind
222
1644
848
94
209
125
67
204
111
84
140
78
79
ITC
803
17492
18272
-4
6429
6292
7639
7324
4697
4612
48
3736
3782
-1
896
880
354
302
17
J&K Bank
Jamna Auto Inds.
40
608
491
24
44
20
120
61
25
142
28
211
114
10478
9458
11
325
-384
690
232
197
309
-148
42
3694
3879
-5
478
250
91
574
288
100
241
106
127
Jindal Steel
91
9134
9830
-7
746
1952
-62
49
2265
-98
-957
860
45
3587
3737
-4
515
347
48
449
280
60
236
132
79
Jyothy Labs
18
816
753
92
69
33
111
84
32
83
68
22
Kajaria Ceramics
16
1159
1042
11
178
137
30
197
148
33
105
78
35
Kalyani Steels
22
620
628
-1
95
66
44
111
72
54
58
38
53
Jet Airways
Kanoria Chem.
Karur Vysya Bank
KEC Inter.
Kitex Garments
22
159
176
-10
14
75
22
12
86
11
175
122
3089
2957
651
421
55
277
213
30
51
3899
3893
252
179
41
163
68
140
75
32
134
243
231
64
51
25
79
61
29
43
34
26
915
13114
9927
32
2627
2194
20
1458
1416
L&T
186
43645
40134
3566
3485
4133
4121
1602
1829
-12
1721
3511
2990
17
2490
2183
14
635
700
-9
408
468
-13
11
115
99
16
33
23
43
37
28
33
24
17
41
179
1391
1199
16
205
160
28
85
60
42
101
6011
5137
17
1179
940
25
1228
1010
22
794
634
25
LT Foods
26
1446
1355
160
136
18
110
86
27
50
40
25
Lupin
91
6471
6514
-1
1295
1730
-25
1594
2081
-23
934
1255
-26
Lycos Internet
95
1064
916
16
303
254
19
329
263
25
196
166
18
M&M Financial
113
3084
2844
1809
1866
-3
445
627
-29
265
389
-32
Manappuram Fin.
168
1092
960
14
664
607
218
212
122
121
65
3269
3054
510
421
21
593
480
24
389
304
28
151
27359
23743
15
3117
1736
80
4731
3265
45
2418
1625
49
23
264
256
57
43
33
65
50
30
39
31
26
Marico
Maruti Suzuki
Mayur Uni.
MIC Electronics
31
101
75
35
18
-5
23
-4
15
-8
Minda Corp.
42
1144
943
21
72
62
16
103
73
41
49
39
26
MindTree
84
2151
1732
24
326
298
446
389
15
296
267
11
Motherson Sumi
132
18582
16408
13
1225
980
25
1599
1118
43
553
268
106
NCC
111
4408
4372
358
322
11
226
110
106
44
-24
250
224
12
31
21
48
28
20
41
14
75
1678
3560
2913
22
913
635
44
1405
1095
28
710
593
20
11071
4353
4154
2132
1893
13
3121
2384
31
1948
1300
50
Neuland Labs
Neyveli Lignite
NHPC
NMDC
396
3409
6582
-48
1914
4327
2905
5365
-46
1820
3482
-48
NTPC
8245
34983
35073
4907
4510
6437
6505
-1
5034
4273
18
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
21
DECEMBER, 2015
339
399
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.09.15 30.09.14
30.09.14
30.09.15 30.09.14
30.09.15 30.09.14
361
11
212
189
12
254
217
17
152
135
13
75
17
11
55
6 10302
10227
21
192
120
60
32
20
60
28
16
4278
43505
42299
13448
12877
21298
20149
Oracle Fin.
42
2060
2017
887
802
11
1031
1137
-9
652
712
-8
Ortel Comm.
30
86
70
23
13
117
16
70
5.27
0.07
7429
ONGC
Page Inds.
11
908
781
16
192
156
23
200
164
22
123
104
18
Pennar Eng.
34
193
196
-2
20
13
54
18
13
43
33
Pennar Inds.
60
701
682
61
48
27
43
33
29
15
11
36
Persistent Systems
80
1043
899
16
152
144
236
241
-2
139
140
-1
750
15922
21141
-25
667
722
-8
775
789
-2
496
419
18
46
996
916
165
133
24
269
152
77
115
39
195
Petronet LNG
Pfizer
PI Industries
14
1001
898
11
197
161
22
234
195
20
146
121
21
PNB
393
27134
25846
6071
6001
1342
1980
-32
127
1204
781
54
207
134
54
134
87
54
195
144
35
51
19
168
44
18
138
25
733
5232
9636
8120
19
5639
4586
23
6377
5300
20
2815
2338
20
562
669
373
79
357
134
166
273
90
203
Pokarna
Power Grid Corp.
PTC India Fin.
PVR
47
961
761
26
144
52
177
168
75
123
99
17
482
Rajesh Exports
30
59464
18864
215
831
483
72
559
307
82
517
278
86
Ramkrishna For.
27
472
286
65
73
30
143
74
43
71
35
22
59
213
202
13
44
21
16
28
80
Rel. Capital
253
4785
4216
14
1994
1754
14
676
450
50
451
381
18
Rel. Power
2805
5534
3536
57
1875
966
94
1389
871
59
690
497
39
Reliance Comm.
1244
10817
10641
1681
1531
10
2242
2253
333
285
17
19
555
500
11
21
12
75
23
16
48
14
133
22
69
58
19
7 12942
11929
Renaissance Jew.
Repco Home Fin.
RIL
Rupa & Co.
Sadbhav Eng.
Satin Creditcare
62
416
325
28
105
87
21
108
89
3238
148031
214437
-31
14669
13001
13
22687
21288
478
461
59
58
56
55
44
32
38
17
1575
1280
23
128
87
47
126
90
40
66
37
78
29
240
136
76
165
89
85
41
20
105
27
14
93
SBI
776
91586
82573
11
19468
17390
12
7572
6449
17
Shipping Corp.
466
2142
2180
-2
353
31
1039
645
489
32
325
68
378
44
3383
3025
12
413
380
454
362
25
215
169
27
127
532
342
56
324
193
68
183
108
69
139
106
31
14
652
572
14
46
33
39
58
47
23
35
27
30
Sintex Inds.
SKS Microfinance
SML Isuzu
SMS Pharma
277
273
31
26
19
32
26
22
18
13
38
135
3007
2872
394
432
-9
159
203
-22
Spicejet
599
2153
3141
-31
49
-391
155
-371
96
-435
Srikalahasti Pipes
40
551
474
16
116
66
76
113
59
90
71
31
129
Stampede Cap.
23
76
28
171
27
575
34
406
27
575
State Bk of Tra.
71
5295
5253
838
556
51
184
69
167
Sterlite Tech.
79
2031
1156
76
188
73
158
128
81
58
50
22
127
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
22
DECEMBER, 2015
241
13599
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.09.15 30.09.14
30.09.14
30.09.15 30.09.14
30.09.15 30.09.14
14364
-5
3272
4500
-27
3124
4607
-32
1586
3265
-51
Sundaram Clay.
10
718
661
39
34
15
85
64
31
47
30
57
Sundaram Fin.
111
1139
1103
855
849
406
413
-2
253
253
17
833
689
21
67
58
16
47
36
29
22
16
38
Suryalakshmi Cot.
17
367
367
37
33
12
35
32
14
12
17
Sutlej Textiles
16
1170
951
23
99
85
16
131
112
18
68
66
Suven Life
13
218
281
-22
48
84
-43
64
91
-30
45
60
-25
Syndicate Bank
662
12994
11204
16
2265
1968
15
634
801
-21
Syngene Int.
199
495
380
30
115
82
40
158
124
27
96
75
28
Take Solutions
12
470
331
42
61
35
74
111
62
81
65
26
150
Tata Coffee
19
849
815
109
146
-25
126
159
-21
53
63
-16
Tata Elxsi
31
507
397
28
103
63
63
124
83
49
74
44
68
Tata Global
63
4063
3930
265
318
-17
346
373
-7
160
160
Tata Motors
679
122620
125169
-2
7738
14522
-47
11495
19392
-41
2339
8689
-73
Tata Power
270
18776
17292
3468
2414
44
2310
1467
57
489
-189
Tata Steel
970
59605
72204
-17
1887
4936
-62
5753
6850
-16
2292
1592
44
TCS
197
52834
45928
15
14032
12286
14
16421
15017
9 11795
10812
Tech Mahindra
481
12909
10609
22
1675
1755
-5
2309
2164
1462
1350
Techno Electric
11
455
391
16
104
95
145
114
27
84
70
20
Titan Co.
89
5382
6485
-17
379
563
-33
432
605
-29
296
417
-29
TN Newsprint
69
1203
958
26
209
148
41
211
154
37
111
60
85
Torrent Pharma
85
3638
2331
56
1503
541
178
1711
661
159
1017
454
124
Trident
509
1840
1872
-2
211
175
21
295
237
24
112
53
111
TTK Prestige
12
770
718
81
76
90
88
56
55
48
5489
4960
11
287
227
26
368
302
22
207
167
24
TVS Srichakra
1026
942
145
77
88
160
73
119
98
43
128
UltraTech Cement
274
12444
11800
1606
1418
13
2092
2020
1018
1041
-2
Union Bank
687
18144
17302
2978
2706
10
2899
2706
1177
1035
14
Vedanta
297
33578
36686
-8
4614
7816
-41
7579
9000
-16
1840
2981
-38
30
933
909
72
69
77
67
15
48
41
17
V-Guard Inds.
Vijaya Bank
859
6492
6444
792
596
33
792
596
33
258
305
-15
Vishnu Chem.
12
229
194
18
37
25
48
27
17
63
13
117
Voltamp Trans.
10
220
218
67
19
18
13
12
Wabco India
814
647
26
107
77
39
153
109
40
96
62
55
Welspun India
100
2861
2591
10
563
449
25
671
497
35
336
235
43
Wipro
494
24937
23062
4831
4683
6377
6021
4423
4188
57
110
98
12
47
41
15
67
54
24
40
31
29
419
7792
6432
21
1927
1449
33
1928
1449
33
1162
914
27
Zensar Tech.
44
1465
1268
16
207
163
27
257
198
30
167
123
36
Zicom Electronic
20
575
482
19
61
47
30
49
41
20
26
22
18
Wonderla Holidays
Yes Bank
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
23
DECEMBER, 2015
3M India
ABB India
Aban Offshore
Aditya Birla Chem.
Aditya Birla Fin.
Aditya Birla Money
Aditya Birla Nuvo
Advanta
Aksh Optifibre
Aksharchem (Ind)
Akzo Nobel India
Albert David
Alembic Pharma
Allahabad Bank
Allcargo Logistics
Alstom T&D India
Amara Raja Batt.
Ambika Cotton Mi
Ambuja Cements
Amrutanjan Health
Andhra Bank
Andhra Sugars
Anil
APL Apollo Tubes
APM Industries
Apollo Hospitals
Apollo Tyres
Aro Granite Inds.
ARSS Infrastruct.
Arvind
Asahi India Glass
Asahi Songwon
Ashok Leyland
Ashoka Buildcon
Asian Hotels(East)
Asian Paints
ASM Technologies
Astra Microwave
Atlanta
Atul Auto
Aurobindo Pharma
Automotive Axles
Avanti Feeds
AVT Natural Prod.
Axis Bank
Axis Finance
Axiscades Eng.
Bajaj Auto
Bajaj Electricals
Bajaj Finance
Bajaj Finserv
Bajaj Holdings
Balaji Amines
Ballarpur Inds.
Balmer Lawrie
Bank of Baroda
Bank of India
Bank of Maharash.
Bannari Am. Spin.
O.P.
(Cr.)
PBT
(Cr.)
24
11533
1194
211
221
25
1962
475
17
126
1327
329
663
76
368
484
902
851
199
467
69
138
251
535
52
1321
162
51
32
285
148
135
92
167
140
808
135
136
30
468
831
678
2513
34
476
345
2365
232
5230
1923
1669
131
18
556
173
132
32
225
119.97
110.76
2.24
13.86
23.58
18.04
47.98
8.02
5.76
33.23
13.65
44.17
6.99
19.34
102.76
37.49
9.78
20.60
39.44
6.51
110.40
4.46
19.67
5.96
53.03
8.44
4.67
7.64
21.57
94.27
9.36
77.97
32.36
10.65
55.57
8.15
18.33
5.06
25.84
15.40
97.13
19.57
17.17
15.34
48.39
24.32
29.21
18.11
9.15
11.68
10.75
11.29
5.14
7.55
27.61
6
3
6
6
6
3
3
9
3
3
6
3
6
3
6
6
6
6
9
6
6
6
3
3
6
3
6
3
3
6
3
6
6
3
3
6
6
6
3
3
6
6
3
6
6
1509
1509
1509
1509
1503
1503
1506
1509
1506
1506
1509
1506
1509
1506
1509
1509
1509
1509
1509
1509
1509
1509
1506
1506
1509
1506
1509
1506
1503
1509
1506
1509
1509
1506
1506
1509
1509
1509
1503
1503
1509
1509
1506
1509
1509
1033.4
1968.97
1971.7
596.45
971.99
31.24
6820.5
924.20
93.28
47.90
1314.91
84.94
1592.10
5396.44
2946.8
1716.8
2295.88
247.64
7082.18
74.14
9273.4
421.13
218.40
965.06
139.50
1264.96
5841.3
59.85
197.43
3973.4
536.99
118.57
8780.9
630.23
23.40
7402.83
90.05
205.67
217.79
122.48
6653.8
506.91
603.41
140.44
24235.4
127.54
119.84
857.24
121.35
252.99
-0.19
1121.4
123.00
12.82
5.97
106.73
5.61
478.09
1241.5
201.03
124.71
330.36
32.66
742.34
10.36
1756.6
32.64
31.72
47.57
12.99
136.02
789.07
4.87
52.96
363.78
67.26
16.98
765.89
126.13
3.89
1164.1
8.54
32.96
16.86
13.58
1318.4
25.92
61.55
16.85
7720.0
131.80
95.37
398.15
69.07
219.48
0.96
665.93
99.18
11.10
5.10
128.39
5.05
450.66
386.71
188.29
99.05
354.90
30.15
943.57
13.33
728.78
26.78
11.89
32.99
15.23
113.36
832.09
1.95
5.12
216.74
30.73
15.53
667.53
21.13
1.55
1276.9
7.92
29.68
5.76
13.71
1230.7
23.73
68.79
17.49
5891.1
85.90
58.74
259.81
40.30
144.38
0.96
396.66
92.05
11.10
3.24
86.29
2.79
358.77
146.86
147.66
65.85
244.66
22.62
697.61
9.03
453.78
19.21
7.70
21.85
9.84
90.84
569.34
1.42
4.36
149.07
19.14
10.45
446.13
12.38
0.01
854.18
4.44
23.02
4.56
8.63
884.19
15.66
45.71
11.93
3894.1
6
6
3
6
6
6
6
6
6
6
3
6
3
1509
1509
1506
1509
1509
1509
1509
1509
1509
1509
1506
1509
1506
181.87 21.69
11711.3 2300.2
1009.09 53.27
3326.14 2191.8
4435.49 3176.42
273.35 250.46
318.45 48.15
2401.7 176.04
1394.9 76.40
24544.1 4538.9
11659.2 1704.2
7029.6 1223.9
176.40 17.78
20.82
2889.4
34.67
850.39
1822.9
253.25
38.67
-38.69
96.97
2047.5
189.48
321.05
8.80
13.48
1947.9
20.34
555.02
908.03
1180.95
24.63
-20.77
63.61
1176.6
129.72
131.47
5.99
2.00
2.00
1.00
2.00
5.00
2.00
2.00
2.00
1.00
2.00
2.00
2.00
5.00
1.00
1.00
1.00
5.00
1.00
2.00
2.00
5.00
1.00
1.00
2.00
5.00
2.00
5.00
2.00
2.00
2.00
DECEMBER, 2015
1230.60
2693.99
2809.09
4322.06
3365.00
219.63
251.75
6842.66
4548.05
30182.98
3089.81
3209.89
12085.48
238086.90
1310.83
7858.42
85.21
2673.15
531.82
8651.34
14646.20
32.26
48300.29
817.03
138.68
2050.17
257.21
3392.30
880.57
28303.01
487.99
1218.53
1564.81
821.67
6189.00
510.57
41865.96
266.99
3688.50
11345.44
3102.96
2513.49
74120.07
3981.94
5573.70
11306.43
21038.91
2569.09
4405.80
2735.93
7827.20
11.36
2009.51
263.44
1588.14
5639.18
438.61
11484.82
5981.64
O.P.
(Cr.)
PBT
(Cr.)
78.37
255.67
17.77
418.22
283.82
7.68
3.10
990.12
1079.47
1407.74
474.89
148.15
1432.91
5798.65
283.86
719.43
5.77
247.17
32.28
1468.46
5953.16
2.62
6950.37
747.74
7.96
163.06
157.12
680.60
144.42
3559.12
82.51
72.92
219.44
102.07
1206.00
35.03
-375.36
20.54
665.57
1656.99
692.65
335.98
15015.6
747.22
923.83
748.91
3027.45
813.20
652.07
329.54
1201.43
0.78
474.11
2.20
277.45
288.53
45.93
1330.28
14.42
328.67
6.91
404.10
78.70
3.04
2.40
1466.69
1057.32
2140.01
624.13
212.88
1955.85
7415.51
172.48
949.59
10.35
113.19
4.22
1445.53
5109.09
3.65
3497.63
137.45
2.57
220.41
199.38
726.30
133.82
890.40
86.59
62.62
179.80
100.93
883.00
29.72
-742.39
42.32
666.23
1654.25
521.02
331.42
21583.9
780.39
1294.57
591.98
475.46
233.65
937.39
445.55
1319.36
2.64
492.26
-20.91
208.03
228.36
21.34
67.66
943.04
8.03
231.17
6.76
264.70
42.15
2.52
2.05
1167.24
718.98
1419.29
497.43
175.44
1337.65
5084.51
95.23
688.64
9.47
75.19
2.83
1150.59
4479.60
3.12
2702.63
86.24
2.89
132.60
140.33
474.50
93.98
606.45
43.35
36.57
150.82
67.66
698.00
20.08
-38.99
34.58
444.14
1180.77
395.02
277.12
13726.7
558.98
1047.55
401.79
584.26
91.78
785.85
353.20
1065.83
1.88
316.34
0.57
191.18
210.80
19.88
265.48
621.29
25
4.74
17.99 65
1.62
3.82
5.84
4.99 10
0.32
145.91
30.88 225
5.80
24.87
22.78
426.00
70.32
8.45
57.41
5.85
1.71
1.58
56.20 240
23.89 90
1.59
56.87 105
32.40
1.77
7.05
48.39 80
9.59
7.06
3.66
34.49
16.74
6.78
52.05 125
52.48
21.29
76.67
30.90
14.71
6.62 110
91.46 275
21.73 207
41.10 2400
53.73
13.79
6.97 70
5.42
28.35 700
31.43
6.07 200
5.05
17.23
0.02
6.78
12.92
28.40
4.73
42.65
1368.54
14818.89
8738.32
13952.64
1341.31
2153.78
1328.89
1314.27
21.48
2217.25
1713.00
438.48
437.98
551.85
855.92
83206.00
896.27
1278.92
6875.06
8297.77
2449.09
2476.15
3034.65
287.38
2363.72
4140.13
117.93
263.36
56741.98
563.46
722.05
784.25
1648.11
1601.14
3438.03
304.67
1105.30
2373.61
732.74
851.77
4307.59
3287.58
585.67
11087.68
109.38
8276.36
9230.51
92.15
1292.92
1497.22
32838.37
1688.70
844.60
1564.25
1060.32
1948.12
2531.30
5340.81
1214.66
O.P.
(Cr.)
PBT
(Cr.)
16.58
2628.60
894.96
767.41
156.86
210.84
98.18
51.82
6.65
505.77
194.68
112.38
113.09
36.76
129.39
4321.00
39.03
91.70
777.67
1627.79
195.07
152.41
308.58
2.15
65.72
133.78
4.82
34.54
3721.94
40.21
48.48
69.05
106.07
179.37
818.83
98.95
97.91
441.14
153.70
60.45
668.00
601.84
20.01
742.11
9.82
1277.78
388.39
11.04
155.96
116.53
3581.24
152.70
60.95
157.85
-241.47
2816.26
992.62
455.28
151.25
96.34
33.93
68.39
8.47
592.45
467.56
144.61
104.13
30.61
56.41
1521.00
4.88
62.00
798.49
1521.04
263.15
80.78
244.02
-0.58
124.94
-183.28
11.67
37.74
4284.36
30.18
36.78
60.51
75.77
35.09
798.13
119.55
115.95
257.95
153.70
12.86
889.15
748.63
10.30
-2806.41
41.87
1248.72
518.79
6.43
127.96
129.44
3443.35
108.74
35.53
138.79
300.84
215.48
97.76
825.63
249.43
175.86
103.72
750.26
302.72
-241.47
2217.86
615.36
116.79
96.63
72.67
16.34
48.10
5.63
485.61
307.98
105.98
68.55
23.64
37.41
1521.00
3.84
49.03
545.87
1005.75
198.66
47.78
234.32
-0.58
101.36
-143.70
7.66
24.59
3039.17
27.11
33.95
43.05
41.21
22.05
748.24
77.35
55.16
183.02
102.96
7.78
583.61
471.65
7.07
-2733.29
30.68
907.12
402.47
4.92
90.91
82.19
1743.8
81.53
26.62
121.82
203.80
227.86
84.17
667.10
126.31
26
130.17
227.07
6.64
1.69
2.04
1.50
3.03
14.08
21.39
9.14
22.23
3.45
15.36
11.67
10.49
0.61
6.75
6.42
11.74
12.99
3.85
3.52
76.90
4.12
38.48
23.96
9.60
4.17
19.68
4.71
7.29
49.62
3.34
8.56
18.30
19.12
1.10
138.76
55.68
2.45
6.19
26.65
11.98
1.36
4.45
4.21
189.81
3.34
11.03
50.46
5.61
31.03
6.08
60.70
8.35
400
100
700
100
110
90
20
50
60
110
22
550
625
175
180
60
100
45
350
25
- 3 1506 331.45 12.58 -22.71 -22.71
3441 26.43 6 1509 7746.7 1696.9 1707.5 1347.5 5.00
15494 68.23 9 1509 8607.2 1046.3 1093.5 672.58
209 31.48 3 1503 3685.04 241.19 190.81 137.56 1.00
115 68.05 3 1506 302.42 11.04 23.66 19.86 2.00
18 8.82 6 1509 927.15 93.11 28.09 22.17 1.00
78 52.00 3 1506 257.14 14.48 2.92 4.13 2.00
133 43.89 6 1509 651.31 34.39 28.59 19.15 1.00
- 6 1509 11.24 4.27 5.33 3.46
1000 46.75 6 1509 1164.49 158.28 166.26 149.09 1.00
195 21.33 6 1509 841.05 68.22 197.27 126.30 5.00
625 28.12 3 1406 101.56 27.19 36.39 25.88
- 6 1503 229.18 59.59 55.46 36.68
561 36.52 6 1509 225.20 19.61 20.23 14.00
325 27.85 3 1506 184.61 25.02 9.74 7.04
213 20.31 6 1509 29458.0 2209.0 1264.0 1264.0
78 127.87 3 1506 210.97 14.77 5.76 3.84 5.00
272 40.30 3 1506 348.16 29.61 22.54 15.89 5.00
147 22.90 6 1509 3537.6 448.32 459.64 311.26 1.00
57 4.86 6 1509 4191.62 703.78 463.40 302.67 2.00
263 20.25 6 1509 1193.70 122.13 152.94 112.93 2.00
303 78.70 6 1509 1100.1 154.45 163.65 112.14
38 10.80 3 1506 746.94 72.47 62.82 56.41
1422
- 3 1506 64.96 2.94 -1.11 -1.11
3336 43.38 6 1509 1403.25 77.94 108.52 78.24
165
- 6 1509 2146.34 121.52 125.88 121.26
54 13.11 6 1509 63.04 1.96 5.67 3.71
1320 34.30 9 1509 219.17 35.49 37.01 24.24
306 12.77 3 1506 12565.3 736.14 651.14 424.14
424 44.17 6 1509 246.30 20.69 17.35 16.31
24 5.76 6 1509 346.12 24.63 21.18 20.15
347 17.63 6 1509 453.62 45.98 43.09 29.99
141 29.94 3 1506 416.24 20.88 13.65 7.83 2.00
686 94.10 3 1506 405.09 48.24 16.32 10.69
403 8.12 6 1509 1980.00
757.90 706.34
39 11.68 3 1503 77.57 22.28 26.50 17.26 1.00
166 19.39 6 1509 605.91 52.37 77.62 42.15 2.00
141 7.70 6 1509 1243.54 260.68 162.51 112.51
209 10.93 6 1509 420.13 89.34 89.34 58.04
19 17.27 3 1503 226.96 15.93 3.11 1.55
5876 42.35 6 1509 2170.7 407.56 575.47 374.38
3129 56.20 6 1509 1328.4 228.63 289.62 189.33
63 25.71 3 1503 152.66 7.43 6.80 3.57
13
- 3 1506 2966.01 400.90 -357.54 -429.45 1.00
143 23.10 6 1509 52.74 4.83 16.22 11.07 2.00
1217 45.67 3 1506 2097.66 291.70 268.56 199.23 1.00
388 32.39 6 1509 5759.4 327.86 346.35 229.33 1.00
16 11.76 3 1506 22.32 3.18 1.88 1.55 4.00
146 32.81 6 1509 712.38 100.43 85.46 58.13 1.00
76 18.05 3 1506 322.50 22.11 24.58 16.33 2.00
3614 19.04 6 1509 16990.7 1954.4 1815.2 973.17
139 41.62 6 1509 805.39 115.38 139.25 97.60 2.00
422 38.26 6 1509 447.07 39.60 24.88 15.60 5.00
890 17.64 6 1509 781.68 88.09 72.62 53.94 5.00
242 43.14 3 1503 304.99
104.89 74.06 2.00
163 5.25 6 1509 953.40 100.33 121.80 91.76
48 7.89 6 1509 1303.65 58.86 55.35 40.88 2.00
615 10.13 6 1509 3208.1 446.37 366.97 252.11 1.00
78 9.34 6 1509 640.76 140.48 122.64 92.50
DECEMBER, 2015
63.60
483.44
79.70
562.98
9.91
157.92
7.77
10.87
5.29
25.30
314.94
501.30
419.00
39.96
23.20
8.51
7.49
123.94
49.23
206.52
216.35
845.06
18.77
338.63
14.46
14.54
1159.66
10.00
1603.96
3597.84
1592.78
9.37
41.28
1662.04
78.37
30.61
62.05
71.11
52.24
10.14
307.18
30.96
8.32
97.58
480.29
80.75
25.98
2427.9
1235.35
7.19
3.75
140.00
91.67
529.45
40.16
120.62
572.00
31.57
221.92
101.94
37.04
112.03
64.35
37.76
12.28
62.28
20.37
111.38
24.23
286.22
247.39
257.87
235.42
83.16
50.56
575.87
7.52
81.75
180.49
17.21
102.60
80.71
473.13
140.11
77.68
138.70
428.78
141.24
64.00
108.46
236.53
93.32
36.08
28.11
81.98
82.44
186.52
12.20
173.56
107.09
149.32
257.02
9.95
261.46
26.96
332.14
279.95
116.48
175.80
431.20
149.87
21.25
193.66
197.08
137.86
478.70
303.21
62.72
O.P.
(Cr.)
PBT
(Cr.)
1418.89
384.96 526.71 500.33 15.73
867.03
417.88 387.26 387.26 8.01
5324.57
489.98 573.91 400.50 10.05 110
1064.60
726.14 660.32 410.36 7.29
967.48
124.57 116.04 77.41 15.62 175
3049.65
34.11 -1277.70 -834.68
273.76
6.41
8.14
7.09 9.12
2933.09
104.28 47.36 39.16 3.60 180
514.50
47.19 47.32 32.12 60.72
1330.07
94.41 25.32 14.62 0.58
48315.69 10042.3 10116.6 8762.6 55.65 750
57466.25 17404.47 15328.72 10215.9 40.76 400
1022.47
790.59 297.80 218.66 5.22
1236.91
106.26 44.32 39.00 9.76
2072.97
48.04 39.29 28.36 12.22 30
90.03
20.87 19.45 14.58 8.57
1107.79
85.02 91.95 66.86 89.27 200
2551.08
212.56 189.91 189.89 1.53
1940.57
169.87 91.45 95.44 9.69
34525.03 2579.49 1246.91 925.16 4.48 100
30805.62 4921.55 6187.42 4315.26 19.95
14788.39 6775.39 9570.12 8178.00 19.35 220
431.93
27.32 26.30 18.42 9.81
206626.2
3692.3 4154.1 2733.3 80.72 245
1857.02
222.19 152.25 104.15 14.41 175
1225.34
75.38 81.34 66.60 9.16
61267.27 19719.91 15819.92 11175.4 19.27 250
321.91
89.28 100.43 65.45 65.45
32161.62 5728.10 1287.33 873.39 5.45
31570.89 5508.05 4932.53 3192.91 8.87
9639.82 7921.24 2346.14 1706.95 10.72
595.05
21.79 25.91 15.57 16.62
1261.50
45.93 59.27 49.73 12.05
3249.30 1054.93 718.02 521.60 3.14
151.79
51.48 49.79 38.23 4.88
385.08
60.25 71.65 48.95 15.99
3653.69 2145.03 723.86 447.33 14.42
6449.30 5613.67 2472.53 1901.10 53.47
335.36 181.83 194.09 150.64 5.77
207.34
26.79 14.76 17.75 3.50
4453.85 454.89 29.45 29.45 0.96
2557.41
55.67 -116.65 -61.34
511.97
33.98 43.51 31.00 37.26 140
627.36
79.36 36.61 24.18 0.25
17216.30 3013.72 1468.63 1005.17 20.93
4188.64 197.29 232.48 378.10 4.68
1344.79 119.18 33.34 11.98 4.61
437526.1 5618.4 7995.3 5273.0 21.72
26076.93 3322.34 111.43 -454.33
290.41
30.60 22.75 17.98 25.01
322.07
32.48 40.12 28.92 77.12
3680.99 644.32 649.04 437.73 31.27 60
713.39
56.68 49.55 32.49 3.54
12239.97 3098.22 2709.17 1793.72 33.88 40
1737.43 138.53 144.16 112.89 28.11
611.35 162.00 267.47 193.86 16.07
53319.00 13832.0 17258.00 12329.00 107.77 1190
655.53
32.98 100.95 66.15 20.95
2709.93 437.08 389.13 296.42 13.36
27
O.P.
(Cr.)
PBT
(Cr.)
964.19
96.89 64.17 54.85 43.26 25
1144.17
28.82
-6.31
0.25 0.06
180.63
23.46 26.21 18.38 23.00
343.33
3.50
6.85
5.96 4.05
3085.14 343.33 357.73 256.11 20.29 50
36507.40 12511.81 13997.52 9607.73 11.99 625
7655.10 1835.83 820.31 508.60 10.49 210
1769.76 347.02 338.02 307.97 9.71
134.47
1.48
4.69
5.07 4.23
1095.01
63.39 47.38 29.38 7.42 22
1580.72
46.13 10.75 10.69 7.13
19573.42 -878.45 -1813.7 -1813.7
444.86
30.23 59.35 40.73 14.05 10
7286.89 419.14 232.75 172.09 40.93
6601.30 623.29 410.26 262.53 9.05
19400.29 2750.51 -1542.75 -1278.12
209.83
27.37 17.19 12.22 33.94
3348.59 318.65 159.15 156.92 22.44
2307.06 349.46 111.77 95.60 8.12
2158.83 254.34 -51.03 -12.74
7383.71 772.99 485.55 329.66 14.54 75
1392.38 926.45 516.91 330.52 4.22 135
330.52
18.37 19.68 13.11 14.76
9380.16 2833.65 1892.07 1349.51 8.23 20
49.36
46.27 46.27 36.71 33.07
52971.51 5967.80 2539.11 1796.57 74.32 110
589.80 141.69 190.54 138.89 19.70
1514.83 130.46 124.52 121.12 6.69
2186.89 298.25 270.33 175.60 22.10
1226.62 136.08 124.02 83.31 19.08
337.79
19.45 15.63 15.29 3.50
249.22
25.49 16.61 11.45 14.38
5205.41 723.27 542.36 451.45 23.95 50
5976.71 943.29 462.78 464.28 38.17
1161.23 294.76 310.00 300.96 43.68 375
607.25
62.19 24.45 15.86 1.23 75
8467.80 423.69 261.06 160.99 6.26
2030.95 168.29 52.88 34.25 4.43
408.32
92.77 98.09 66.25 53.73
1625.71
35.58
5.53
8.49 1.07
1365.09
98.54 71.85 49.28 3.59
2504.42 146.68 205.43 143.14 9.90
443.85
11.90 22.53 17.93 13.96
511.10 147.41 141.67 98.52 20.74
221.94
7.60
1.61
1.73 3.45
21422.75 4755.71 4549.98 3045.45 39.43
279.39
15.83 16.36 11.30 1.91
4648.16
70.24 73.37 49.31 24.78
2565.75 283.28 223.38 173.57 46.06
900.21
54.25 63.89 43.63 136.34
223.33
55.74 55.76 41.74 7.52 65
2384.82 191.79 287.99 207.45 184.07 375
221.30
9.51
2.83
4.29 61.64
2498.56 365.72 188.21 132.29 7.38 20
92004.58 8710.75 7217.24 4764.82 51.26 812.5
6196.23 4457.50 1174.82 854.68 4.97
1048.26
91.64 84.77 64.40 41.02
10669.35 1972.64 2101.94 1386.19 27.47
172.49
21.72 26.94 19.72 11.74
28
LT Foods
31.03.15
Lumax Auto Tech. 31.03.15
Lumax Industries 31.03.15
Lupin
31.03.15
Lycos Internet
31.03.15
Mac Charles
31.03.15
Madhucon Projects 31.03.15
Magma Fincorp
31.03.15
Magna Electro Cast. 31.03.15
Maharashtra Scooter 31.03.15
Maharashtra Seam. 31.03.15
M & M Finan. Ser. 31.03.15
Mahindra Holidays 31.03.15
Maithan Alloys
31.03.15
Man Infraconstruct. 31.03.15
Manaksia
31.03.15
Manali Petrochem. 31.03.15
Manappuram Fin. 31.03.15
Mangalam Cement 31.03.15
Mangalam Drugs 31.03.15
Mangalore Chem. F 31.03.15
Manpasand Bev.
31.03.15
Marico
31.03.15
Maruti Suzuki Ind. 31.03.15
Mayur Uniquot.
31.03.15
MBL Infrastructure 31.03.15
McLeod Russell
31.03.15
MCX
31.03.15
MIC Electronics
31.03.15
Minda Corp.
31.03.15
Mindteck (India)
31.03.15
Mindtree
31.03.15
Mirza International 31.03.15
MM Forgings
31.03.15
MOIL
31.03.15
Monte Carlo Fash. 31.03.15
Motherson Sumi 31.03.15
Mphasis
31.03.15
MPS
31.03.15
MRF
30.09.15
MRPL
31.03.15
Muthoot Finance 31.03.15
Nabha Power
31.03.15
Nahar Spinning Mi 31.03.15
Nandan Denim
31.03.15
Natco Pharma
31.03.15
National Alumin. 31.03.15
National Buildings 31.03.15
National Peroxide 31.03.15
Natural Capsules 31.03.15
Nava Bharat Vent. 31.03.15
NCC
31.03.15
NCL Industries
31.03.15
Nectar Lifesciences 31.03.15
Neuland Labs
31.03.15
Neyveli Lignite Co. 31.03.15
NHPC
31.03.15
NIIT Technologies 31.03.15
Nitin Spinners
31.03.15
NMDC
31.03.15
Novartis India
31.03.15
26.45 174.94
13.63 165.77
9.35 177.03
89.90 197.42
95.25 32.12
13.10
7.38
38.09 86.90
4.58 89.34
11.43 220.70
33.50 337.95
112.83 105.34
88.03 83.03
14.56 221.50
49.50 25.74
13.11 166.68
86.03 14.23
168.24 31.30
26.69 192.15
13.18 22.28
118.55 49.20
37.75 50.63
64.50 28.29
151.04 694.45
21.65 51.55
20.73 316.69
54.73 121.40
51.00 235.72
23.78 25.47
41.86 21.37
24.65 66.03
83.70 240.43
18.54 33.71
12.07 197.12
168.00 201.29
21.73 174.90
88.19 37.58
210.15 260.76
18.62 137.55
4.24 14339.1
1752.60 30.27
397.97 127.74
2325.00 10.32
18.03 210.84
45.55 56.82
33.23 254.60
1288.62 49.65
120.00 111.53
5.75 363.39
5.24 89.39
17.86 283.83
111.19 60.87
34.94 42.54
22.43 42.71
8.95 177.71
1677.71 88.64
11070.7 27.78
61.04 167.08
45.83 36.44
396.47 81.55
15.98 313.51
O.P.
(Cr.)
PBT
(Cr.)
29
NTPC
31.03.15
Oberoi Realty
31.03.15
OCL India
31.03.15
Oil Country Tub. 31.03.15
Oil India
31.03.15
Om Metals Infra.
31.03.15
Omkar Speciality 31.03.15
ONGC
31.03.15
Oracle Fin. Serv. S 31.03.15
Orient Cement
31.03.15
Oriental Bank of Co. 31.03.15
Oriental Carbon
31.03.15
Ortel Communicat. 31.03.15
Ortin Labs
31.03.15
Page Industries
31.03.15
Paul Merchants
31.03.15
PC Jeweller
31.03.15
Pennar Industries 31.03.15
Persistent Systems 31.03.15
Petronet LNG
31.03.15
Pfizer
31.03.15
Philips Carbon
31.03.15
PI Industries
31.03.15
Pincon Spirit
31.03.15
Piramal Enterprises 31.03.15
Piramal Glass
31.03.15
PNB Gilts
31.03.15
PNB Housing Fin. 31.03.15
Poddar Pigments 31.03.15
Pokarna
31.03.15
Power Fin. Corp. 31.03.15
Power Grid Corp. 31.03.15
Praj Industries
31.03.15
Premier Explosives 31.03.15
Pressman Adv.
31.03.15
Prestige Estates
31.03.15
PTC India
31.03.15
PTC India Financ. 31.03.15
Punjab & Sind Bank 31.03.15
Punj. Nat. Bank
31.03.15
Puravankara Proj. 31.03.15
PVR
31.03.15
Radico Khaitan
31.03.15
Rajesh Exports
31.03.15
Ramco Cements
31.03.15
Ramco Industries 31.03.15
Ramkrishna Forg. 31.03.15
Rane Engine Valve 31.03.15
Rane Holdings
31.03.15
Rane (Madras)
31.03.15
Rashtriya Chem.
31.03.15
Raymond
31.03.15
Redington(India) 31.03.15
Reliance Capital
31.03.15
Reliance Comm.
31.03.15
Reliance Industries 31.03.15
Rel. Ind. Infras.
31.03.15
Reliance Infrastruc. 31.03.15
Reliance Power
31.03.15
Religare Enterprise 31.03.15
Renaissance Jewel 31.03.15
8245.46 99.03
328.24 141.19
11.38 210.23
44.29 55.98
601.14 357.89
9.63 56.28
20.58 80.40
4277.76 167.87
42.31 407.00
20.49 47.61
299.85 438.80
10.31 236.22
30.37 41.85
16.94 13.25
11.15 346.87
1.03 1154.47
179.10 111.13
60.17 31.54
80.00 175.69
750.00 75.85
45.75 431.26
34.47 148.04
13.66 65.63
10.02 54.55
34.51 680.15
80.92 44.33
180.01 40.05
103.85 152.27
10.61 89.20
6.20 85.55
1320.04 244.08
5231.59 72.95
35.49 35.06
8.86 69.88
4.70 9.87
375.00 103.85
296.01 89.14
562.08 25.57
400.41 120.17
370.91 186.01
118.58 95.33
41.53 98.53
26.61 61.67
29.53 115.81
23.81 110.27
8.67 64.28
27.47 147.55
5.15 221.26
14.28 381.01
10.51 138.44
551.69 49.14
61.38 251.12
79.94 59.40
253.00 526.64
1244.00 150.10
3236.00 673.51
15.10 163.91
263.03 995.00
2805.13 73.55
178.33 217.79
19.08 209.11
O.P.
(Cr.)
PBT
(Cr.)
32
692.20
163.01
3679.46
140.39
265.94
376.42
653.37
346.56
969.07
20229.53
45843.56
2969.85
578.88
232.47
308.23
428.00
321.90
1848.91
178.38
79.29
1014.12
155.19
323.45
3212.93
4308.56
445.82
6453.57
3482.24
8636.95
827.52
780.77
7034.77
2817.53
1312.80
271.34
723.96
372.02
1105.55
579.29
202.93
2440.60
1351.89
1552.97
1682.13
5783.29
2254.98
776.60
3333.02
72.34
1083.55
74.17
1430.43
9931.84
15148.82
174972.96
7707.59
11358.06
10583.39
14702.88
1565.37
342.76
O.P.
(Cr.)
PBT
(Cr.)
185.35
17.13
654.62
10.28
27.66
87.59
84.10
29.60
118.87
7268.52
2858.72
218.53
38.19
22.29
58.47
21.05
221.68
27.65
122.63
32.64
59.99
1.49
83.22
252.26
188.18
55.71
419.07
2134.85
6224.59
38.50
0.83
950.03
1800.52
193.17
24.06
393.50
69.78
45.78
69.09
22.51
545.10
222.56
111.98
164.91
816.26
54.11
65.12
2435.1
11.37
154.45
15.91
211.32
2104.11
2913.66
39537.3
1330.98
1599.46
1372.16
159.83
150.13
35.07
186.17
10.34
284.00
5.75
21.11
99.07
112.42
20.44
100.43
7427.04
2392.88
145.85
378.07
18.01
23.20
216.18
46.45
-4.18
66.70
44.26
25.41
13.11
63.28
177.87
276.13
35.87
400.83
841.09
1842.39
21.93
8.22
713.00
2047.25
136.57
34.83
193.57
62.63
48.75
67.48
14.73
371.70
202.62
85.71
181.90
445.60
8.43
31.59
188.44
10.58
119.41
16.41
124.74
1135.08
1966.46
19313.9
596.02
561.42
560.33
31.40
34.76
28.74
123.08
3.92
245.17
4.00
16.58
64.94
78.13
12.83
65.71
5259.87
2117.51
113.73
296.65
12.32
8.06
119.56
31.72
-1.27
44.52
28.30
17.35
9.32
40.92
159.99
200.93
28.14
426.33
558.06
1237.81
16.32
6.58
528.81
1676.65
89.17
25.19
187.66
42.00
36.94
35.24
24.75
238.10
147.41
37.90
133.70
307.20
10.37
22.15
129.11
8.70
82.98
14.53
83.44
776.87
1317.13
13101.6
408.80
362.06
335.53
28.19
28.46
21.22
19.74
12.77
15.20
1.09
7.34
25.29
6.17
5.72
8.27
53.27
5.13
6.63
170.59
12.55
1.86
56.03
12.50
10.98
17.26
13.76
1.14
15.06
15.59
4.31
5.63
122.37
84.67
54.55
2.93
1.66
12.46
4.05
8.72
9.57
14.86
3.71
25.51
41.61
1.48
24.27
81.44
1.91
12.71
2.28
0.51
2.81
2.57
4.32
20.87
6.37
3.76
110.98
6348
17.55
85.15
75.51
56.63
4.70
5.48
31.02
15
107
20
240
70
60
70
700
60
350
60
33
78.81
27.60
12.00
182.92
58.04
207.12
23.67
197.04
101.25
10.12
21.01
111.10
15.28
3.07
12.00
25.41
25.70
96.50
24.60
16.67
4.27
16.38
12.73
741.54
2.40
12.42
7.00
662.06
199.06
12.00
0.28
69.21
253.33
254.82
18.68
195.87
31.14
63.11
25.29
643.76
270.48
15.40
971.41
1954.9
480.39
11.42
10.49
38.60
23.83
104.80
20.06
88.78
85.00
472.45
15.13
508.64
33.00
11.64
37.43
29.82
47.51
31.54
55.83
52.86
11.43
38.64
128.36
4.22
85.76
75.53
185.08
40.88
268.05
233.89
343.62
20.07
95.36
299.60
39.00
9.73
141.67
340.80
43.94
104.88
170.75
82.91
183.37
42.44
43.70
92653.
173.60
14.80
217.87
42.47
258.51
90.99
86.38
174.72
45.55
516.34
322.72
126.22
160.20
207.68
25.41
190.25
52.38
310.84
34.83
146.53
138.76
74.92
28.61
7.14
553.09
124.38
75.45
34.63
O.P.
(Cr.)
PBT
(Cr.)
34
TVS Srichakra
Tyche Industries
Ucal Fuel Systems
Uco Bank
UFO Moviez
Ultratech Cement
Umang Diaries
Union Bank of Ind.
United Bank of Ind.
United Breweries
United Nilgiri Tea
United Spirits
UPL
Vaibhav Global
Va Tech Wabag
Vardhman Acrylics
Vardhman Textiles
Vedanta
Veljan Denison
Venkys India
Vesuvius India
V-Guard Industries
Vijaya Bank
Vindhya Telelinks
Visaka Industries
Vishnu Chemicals
V-Mart Retail
Voith Paper (18m)
Voltamp Transform.
Voltas
VRL Logistics
VST Industries
VST Tillers Trac.
Wabco India
Welspun Corp
Welspun India
Wheels India
Whirlpool of India
Wim Plast
Wipro
Wonderla Holidays
Yes Bank
Zee Entertainment
Zen Technologies
Zensar Technolo.
Zicom Electronic
Zuari Agro Chem.
Zuari Global
Zydus Wellness
31.03.15
7.66 360.69
31.03.15 10.23 42.81
31.03.15 22.11 138.28
31.03.15 1075.59 111.00
31.03.15 25.90 175.01
31.03.15 274.40 693.92
31.03.15 11.00 12.29
31.03.15 635.78 288.42
31.03.15 839.52 62.34
31.03.15 26.44 69.96
31.03.15
5.00 118.12
31.03.15 145.33 133.63
31.03.15 85.72 136.73
31.03.15 32.46 101.05
31.03.15 10.86 166.23
31.03.15 93.01 34.55
31.03.15 62.52 539.87
31.03.15 296.50 181.70
31.03.15
2.25
31.03.15
9.39 395.55
31.12.14 20.30 216.42
31.03.15 29.97 126.04
31.03.15 859.12 68.95
31.03.15 11.84 248.48
31.03.15 15.88 209.16
31.03.15 11.95 81.51
31.03.15 18.02 113.73
31.03.15
4.39 335.95
31.03.15 10.12 435.59
31.03.15 33.07 63.56
31.03.15 85.54 41.64
31.03.15 15.44 222.81
31.03.15
8.64 420.07
31.03.15
9.48 455.18
31.03.15 131.59 106.35
31.03.15 100.46 142.53
31.03.15 12.03 316.76
31.03.15 126.87 71.15
31.03.15
6.00 295.92
31.03.15 493.70 165.28
31.03.15 56.50 29.10
31.03.15 417.74 279.60
31.03.15 96.04 36.76
31.03.15
7.72 12.77
31.03.15 44.33 260.99
31.03.15 20.20 180.12
31.03.15 42.06 239.37
31.03.15 29.44 218.62
31.03.15 39.07 103.93
O.P.
(Cr.)
PBT
(Cr.)
20
90
60
15
50
100
225
100
90
12
=
=
=
=
=
=
=
=
9. O.P.
Months
Year Ended
Paid up Capital
Reserves & Surplus
Capital and R & S (excluding revaluation reserves)
Book Value (Networth/Capital) x F.V.
Turnover/Total Income/Gross Sales/Net Sales
Gross Profit, after interest, but
before Depreciation & Taxation
Operating Profit
10. PBT
=
Profit Before Tax (G.P - Dep.)
11. PAT
=
Profit After Tax (PBT - Tax)
12. EPS
=
Earning Per Share (PAT/Capital) x F.V.
13. Div.
=
Dividend %
14. MP
=
Market Price
15. P/E Ratio
=
Market Price/EPS
16. HYE
=
Half Year Ended
17. F.V.
=
Face Value
18. Note: Consolidated figures are taken, wherever possible.
19. PAT is inclusive of Extraordinary Income, wherever present.
DECEMBER, 2015
35
11
12
42
130
18
38
571
25
17
310
3
603
23
70
51
258
79
96
5
29
9
475
289
20
54
80
111
29
444
64
69
72
47
100
31
723
113
24
18
102
1875
27
515
19
29
247
27
1658
22
22
7
9
5
144
25
161
60
30
519
982
1932
6820
306
583
5396
1478
1145
2510
29
4529
965
1265
2845
1877
630
3623
28
3320
603
12234
5613
1009
1646
2212
163
749
12244
680
1121
894
1129
833
2558
51966
353
2019
234
2501
2627
243
12253
496
48
924
220
7099
303
371
194
131
57
987
130
3853
811
672
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.06.15 30.06.14
30.06.14
30.06.15 30.06.14
30.06.15 30.06.14
463
1028
1822
6207
318
494
5518
1321
1029
2720
26
4205
742
1054
3236
1773
630
3362
28
2911
480
9980
5252
888
1244
1629
172
725
11683
622
1060
635
988
725
2378
66794
190
1787
108
2050
4483
176
11728
522
43
914
176
6928
305
363
162
129
52
866
77
2720
754
593
12
-4
6
10
-4
18
-2
12
11
-8
12
8
30
20
-12
6
8
14
26
23
7
14
32
36
-5
3
5
9
6
41
14
15
8
-22
86
13
117
22
-41
38
4
-5
12
1
25
2
-1
2
20
2
10
14
69
42
8
13
59
425
113
1121
43
1242
101
175
235
1.48
825
48
136
414
164
126
614
5
636
62
4092
1061
53
1090
1590
151
43
2202
71
125
73
282
154
410
3281
80
261
13
528
414
223
2004
57
23
267
42
893
31
57
25
16
8
172
17
910
197
78
38
457
98
792
43
1220
76
145
464
-0.13
626
44
116
324
174
99
487
5
567
38
2896
856
29
818
1152
167
29
2480
82
93
64
218
122
357
966
35
138
8
308
2333
163
1795
49
19
179
29
974
15
37
21
5
2
144
7
416
173
78
55
-7
15
42
2
33
21
-49
32
9
17
28
-6
27
26
12
63
41
24
83
33
38
-10
48
-11
-13
34
14
29
26
15
240
129
89
63
71
-82
37
12
16
21
49
45
-8
107
54
19
220
300
19
143
119
14
-
73
361
126
1123
36
101
185
212
458
3
40
158
504
146
79
748
5
707
71
1576
42
434
937
154
59
90
147
68
354
231
593
4033
64
306
9
607
1852
51
81
27
291
47
30
55
28
16
15
177
20
1037
101
51
335
101
851
29
96
146
181
706
1
34
144
405
152
98
571
4
652
41
1144
16
328
667
170
44
105
113
53
276
190
529
2349
35
190
3
367
1440
30
68
35
197
33
29
41
24
5
5
150
8
549
77
45
8
25
32
21
6
27
17
-35
184
17
10
24
-4
-20
31
26
9
76
38
163
32
41
-9
33
-14
30
28
28
22
12
72
84
61
221
65
29
74
18
-22
48
43
4
33
15
221
173
18
159
89
31
40
135
57
397
21
70
147
75
122
227
1.7
203
22
91
291
58
12
455
3
432
46
1978
1015
20
276
467
613
33
1052
92
77
11
195
126
344
2376
24
190
4.17
353
835
32
479
33
17
185
30
204
14
40
16
10
10
111
11
651
112
56
25
153
48
264
15
65
113
49
106
409
0.73
107
20
83
228
91
37
339
3
415
26
1667
740
6
211
319
522
25
1362
59
57
9
145
103
307
1216
7
114
0.17
240
1093
19
807
27
27
124
20
192
9
26
14
3
4
96
6
295
99
58
60
-12
19
50
40
8
30
53
15
-45
133
90
10
10
28
-36
-68
34
4
77
19
37
233
31
46
17
32
-23
56
35
22
34
22
12
95
243
67
2353
47
-24
68
-41
22
-37
49
50
6
56
54
14
233
150
16
83
121
13
-3
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
36
DECEMBER, 2015
6316
14
195
168
149
55
56
176
85
27
114
22
16
23
1450
42
36
85
31
124
13
6
151
1268
18
100
42
85
530
34
34
14
20
92
49
80
483
563
11
10
10
158
11
315
502
419
23
7
49
207
845
19
339
216
1161
1604
3599
1594
19518
1010
1421
5335
9053
1314
726
2069
3758
2917
302
257
327
590
16340
211
348
1800
588
633
640
76
947
12565
416
587
1045
629
2966
2098
2511
22
346
8599
381
1084
185
259
1413
27
230
999
867
11436
16503
267
578
404
469
8575
3630
115
51803
8105
15802
7903
8798
2226
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.06.15 30.06.14
30.06.14
30.06.15 30.06.14
30.06.15 30.06.14
18306
957
1270
5215
12989
1045
622
1869
3518
2245
284
268
324
482
24855
234
324
1909
572
663
545
66
808
13372
397
560
966
662
2731
1889
2326
21
311
8045
423
1243
168
231
891
24
226
713
703
10039
13071
250
506
361
503
7997
3007
100
59237
7716
14617
7233
7561
2123
7
6
12
2
-30
26
17
11
7
30
6
-4
1
22
-34
-10
7
-6
3
-5
17
15
17
-6
5
5
8
-5
9
11
8
5
11
7
-10
-13
10
12
59
13
2
40
23
14
26
7
14
12
-7
7
21
15
-13
5
8
9
16
5
4387
177
197
809
1001
198
74
289
771
352
11
14
21
77
1560
15
30
229
60
115
35
13
343
736
21
131
184
105
401
292
118
3
47
1014
51
132
75
184
207
3
33
173
53
2449
4850
189
20
59
64
545
1487
10
2312
1432
5038
1138
1712
1921
4289
177
249
698
-108
161
70
241
647
229
10
7
16
71
1155
12
23
259
42
111
15
9
224
811
31
114
153
109
160
220
103
2
41
860
36
138
82
153
129
2
28
-245
18
2125
3844
235
10
46
43
561
1150
5
0.18
1250
4517
928
1349
1864
2
-21
16
23
6
20
19
54
10
100
31
8
35
25
30
-12
43
4
133
44
53
-9
-32
15
20
-4
151
33
15
50
15
18
42
-4
-9
20
60
50
18
194
15
26
-20
100
28
49
-3
29
100
15
12
23
27
3
6365
179
368
984
278
117
358
437
53
19
30
100
1305
15
30
269
78
114
69
14
515
959
23
95
254
148
101
292
141
3
56
1360
77
168
104
217
227
8
33
-32
64
2472
72
25
69
53
470
2222
16
3171
1625
2949
409
6476
200
381
-98
285
100
294
301
41
13
23
96
926
11
24
300
60
86
47
11
398
1124
30
93
210
154
-172
224
148
2
46
1361
50
181
98
181
133
10
28
-365
26
2137
81
15
56
36
627
2062
11
658
1552
2276
548
-2
-10
-4
-3
17
22
45
28
49
30
4
41
44
27
-10
30
32
48
29
30
-15
-25
2
21
-4
31
-5
87
21
53
-8
7
20
71
-18
17
145
16
-12
71
22
46
-25
8
41
382
5
30
-25
3764
114
207
204
924
211
75
261
626
222
20
4
14
88
1063
4
16
155
48
70
36
9
324
424
8
61
155
93
-429
199
94
2
27
485
43
101
80
113
74
5
20
-124
29
2204
2696
59
11
39
41
107
1921
7
1588
1059
2976
135
931
254
4033
135
262
231
510
212
69
211
550
157
6
-7
13
71
691
2
11
185
35
50
19
6
223
621
12
61
130
98
-593
143
78
1
23
487
29
108
81
85
44
8
18
-281
7
1873
2233
58
5
31
22
328
1618
3
46
1057
2655
106
728
482
-7
-16
-21
-12
81
9
24
14
41
233
8
24
54
100
45
-16
37
40
89
50
45
-32
-33
19
-5
39
21
100
17
48
-6
-1
33
68
-38
11
314
18
21
2
120
26
86
-67
19
133
3352
12
27
28
-47
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
37
DECEMBER, 2015
9
1662
31
62
31
71
58
480
140
531
120
1144
222
19
40
2428
802
48
65
40
114
42
61
45
79
70
18
38
16
22
188
122
14
51
15
5
456
186
1721
11
179
101
11
26
9
90
113
86
38
65
151
23
84
19
88
4
1753
398
154
886
109
961
708
1829
96
4495
902
3448
172
14354
636
285
299
101307
8588
1888
481
290
5220
721
1912
1760
383
169
414
623
549
83
1348
1519
664
1878
518
109
4584
20252
1718
52
693
2946
564
755
318
3150
1505
170
155
1783
13425
129
982
250
9385
3539
11317
1140
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.06.15 30.06.14
30.06.14
30.06.15 30.06.14
30.06.15 30.06.14
131
726
90
790
731
1364
82
4144
869
2874
145
12770
304
252
285
124957
9293
1899
440
235
4686
667
1149
1854
262
135
385
594
502
91
1254
1462
827
1721
393
103
2686
18975
1438
42
585
2509
572
675
275
3341
1377
163
126
1623
11428
125
844
212
8392
3337
15744
1088
18
22
21
22
-3
34
17
8
4
20
19
12
109
13
5
-19
-8
-1
9
23
11
8
66
-5
46
25
8
5
9
-9
8
4
-20
9
32
6
71
7
19
24
18
17
-1
12
16
-6
9
4
23
10
17
3
16
18
12
6
-28
5
11
250
21
590
57
1635
55
709
158
923
19
3447
80
31
20
8957
3128
458
112
20
162
141
194
254
266
42
50
85
76
9
239
296
220
118
49
25
597
1668
1219
12
110
559
42
84
17
716
855
20
22
305
1518
28
141
37
598
694
573
848
5
209
10
469
24
1200
47
607
172
749
44
3211
43
32
16
2202
2994
448
83
12
-117
60
100
153
161
28
44
69
68
5
188
213
230
81
32
22
666
1704
1067
9
70
454
42
75
7
1006
880
12
18
246
803
22
146
24
508
383
-242
804
120
20
110
26
138
36
17
17
-8
23
-57
7
86
-3
25
307
4
2
35
67
135
94
66
65
50
14
23
12
80
27
39
-4
46
53
14
-10
-2
14
33
57
23
12
143
-29
-3
67
22
24
89
27
-3
54
18
81
5
15
152
29
204
30
697
38
198
45
75
27
27
10343
3690
136
27
410
153
213
227
151
56
59
111
87
11
228
73
23
31
1841
296
15
581
89
55
24
890
181
24
30
353
2342
32
34
765
792
658
297
10
144
19
159
24
541
42
207
61
33
24
21
5045
3598
106
15
-31
74
137
123
88
44
51
94
74
8
236
37
12
26
2263
410
11
491
92
46
14
1141
274
15
22
278
1586
25
21
624
456
21
293
56
6
51
28
23
29
-9
-4
-27
127
13
26
105
3
29
86
107
56
85
71
27
17
18
17
37
-3
96
90
20
-19
-28
42
19
-3
19
71
-22
-34
57
38
27
48
30
59
23
74
3106
1
7
102
16
108
8
511
27
215
102
525
29
3030
51
20
8
6436
2265
159
180
13
222
107
104
118
72
33
45
50
46
6
109
135
218
30
12
16
190
606
192
9
40
382
44
27
11
525
107
15
16
238
1193
19
138
18
266
447
406
183
4
94
10
94
1
424
27
207
114
421
40
2886
23
17
4
2523
2361
130
55
5
-218
49
55
55
58
28
42
39
39
3
122
122
230
11
4
14
430
967
286
6
28
322
49
21
5
625
170
7
14
185
762
15
129
10
164
230
-36
180
75
9
60
15
700
21
4
-11
25
-28
5
122
18
100
155
-4
22
227
160
118
89
115
24
18
7
28
18
100
-11
11
-5
173
200
14
-56
-37
-33
50
43
19
-10
29
120
-16
-37
114
14
29
57
27
7
80
62
94
2
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
38
DECEMBER, 2015
224
2016
158
123
2007
362
196
224
17085
5569
210
679
90
22825
1057
555
447
312
500
8377
484
231
13432
96
6755
4718
15
227
486
86
166
15144
236
551
5663
2450
5493
2768
1044
253
200
77130
109
391
44731
1011
1056
1725
2352
2376
1471
776
236
241
383
124
479
1481
TI
GP % CH PAT
% CH OP
OP % CH GP
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.06.15 30.06.14
30.06.14
30.06.15 30.06.14
30.06.15 30.06.14
210
1810
96
103
2055
332
133
209
18337
5576
175
542
54
21851
1073
471
384
332
435
10161
435
129
12825
62
5856
3942
9
173
362
47
161
7905
123
515
4667
2138
5354
1753
866
222
156
104640
108
490
40739
705
1087
1657
2016
2374
1345
675
183
152
339
138
417
1466
7
11
65
19
-2
9
47
7
-7
20
25
67
4
-1
18
16
-6
15
-18
11
79
5
55
15
20
67
31
34
83
3
92
92
7
21
15
3
58
21
14
28
-26
1
-20
10
43
-3
4
17
9
15
29
59
13
-10
15
1
45
156
33
16
895
54
28
0.35
2200
1044
115
94
15
7548
459
124
96
26
74
281
404
12
3132
24
2290
2768
2
94
83
12
21
380
37
27
2077
958
854
919
548
10
46
7136
9
23
9202
83
186
119
1671
197
156
512
29
138
38
13
47
181
46
129
-11
10
962
43
16
-4.02
2419
1142
87
66
8
6302
467
98
85
22
72
281
368
6
3125
6
1999
2218
1
72
26
6
20
235
11
32
1735
837
763
501
418
7
37
6207
8
15
8788
55
7
285
1426
-4
153
460
22
80
31
14
37
221
-2
21
60
-7
26
75
-9
-9
32
42
88
20
-2
27
13
18
3
10
100
300
15
25
100
31
219
100
5
62
236
-16
20
14
12
83
31
43
24
15
13
53
5
51
2557
-58
17
2
11
32
73
23
-7
27
-18
51
93
32
15
1327
104
28
21
2946
133
112
14
11386
524
142
102
17
117
333
128
9
21
2295
3099
2
95
88
8
26
254
37
73
2126
297
1171
690
132
11
47
11107
17
25
65
320
346
488
307
179
763
21
80
44
14
55
181
52
37
-12
9
1158
70
18
22
3399
103
90
6
9759
636
114
86
15
118
315
116
5
6
2006
2578
1
73
37
6
24
133
15
48
1777
173
1096
434
78
8
38
10458
14
16
43
256
458
454
77
141
660
16
50
37
14
44
264
-2
148
74
15
49
54
-1
-13
29
24
122
17
-18
25
18
12
-1
6
11
71
233
14
20
58
30
141
31
8
91
142
52
20
72
7
59
69
31
25
6
18
55
50
25
-24
8
301
27
16
37
59
19
-2
26
-32
28
3
20
7
767
72
12
13
2135
258
80
49
8
5460
329
87
63
7
67
248
54
6
721
12
1576
1367
1.34
61
58
4
14
237
18
22
1479
201
177
344
37.15
5
30
6222
10
12
3692
55
164
104
321
168
69
484
10
61
29
7
38
65
33
-21
-19
3
616
45
9
14
2201
365
64
36
5
4782
394
72
54
6
69
157
38
3
1405
-1
1448
1137
1.25
52
8
3
14
118
6
15
1283
164
132
244
0.12
2
25
5957
8
6
3349
38
49
277
306
13
62
424
7
49
23
8
32
127
-15
133
25
60
33
-7
-3
-29
25
36
60
14
-17
21
17
17
-3
58
42
100
-49
9
20
7
17
625
33
101
200
47
15
23
34
41
30858
150
20
4
25
100
10
45
235
-62
5
1192
11
14
43
24
26
-13
19
-49
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
39
DECEMBER, 2015
256
409
1952
2652
975
274
6758
691
345
555
436
187
463
101
2628
133
6323
229
4067
396
2029
61020
9235
30300
25668
6294
1001
229
2709
648
92
1947
3003
879
349
2548
2621
504
5169
6432
9043
2897
3064
1653
17017
169
3289
321
110
205
448
1388
12371
3797
1340
706
257
104
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
30.06.15 30.06.14
30.06.14
30.06.15 30.06.14
30.06.15 30.06.14
217
323
1868
2644
564
296
6341
634
316
541
381
182
492
142
4672
153
5523
162
3850
375
1911
64683
8708
36427
22111
5122
839
184
2891
486
62
1114
2563
913
336
2377
2305
451
5395
6032
8548
3004
2757
1706
17137
158
3190
312
84
165
411
1177
11246
3093
1055
612
221
101
18
27
5
73
-7
7
9
9
3
14
3
-6
-29
-44
-13
14
41
6
6
6
-6
6
-17
16
23
19
24
-6
33
48
75
17
-4
4
7
14
12
-4
7
6
-4
11
-3
-1
7
3
3
31
24
9
18
10
23
27
15
16
3
56
80
270
465
86
16
1610
279
16
418
69
19
44
22
105
29
1039
29
377
51
153
5286
1602
1428
6724
762
75
26
200
101
5
850
545
115
34
270
121
73
1161
900
1488
578
479
253
2275
27
393
26
17
17
61
281
2402
908
294
98
27
15
29
59
303
281
42
15
1703
229
14
417
54
17
42
51
-106
46
1014
17
397
68
166
8167
1122
2722
5935
779
43
14
250
67
-0.4
324
276
102
36
241
98
34
1202
799
1372
574
419
201
3537
20
290
21
10
13
51
204
2377
632
290
73
23
13
93
36
-11
65
105
7
-5
22
14
28
12
5
-57
-37
2
71
-5
-25
-8
-35
43
-48
13
-2
74
86
-20
51
162
97
13
-6
12
23
115
-3
13
8
1
14
26
-36
35
36
24
70
31
20
38
1
44
1
34
17
15
53
103
57
12
1147
431
53
165
18
18
55
29
1142
30
1039
64
390
60
183
8182
1212
2597
7931
1060
108
53
226
101
7
918
539
154
36
283
160
80
1134
445
323
3782
35
32
13
21
75
328
3135
378
120
21
24
25
90
42
15
1733
387
39
200
27
16
55
54
-555
46
1014
30
427
74
201
10508
790
2974
7621
1014
74
34
265
74
2
370
296
126
42
250
134
30
1186
458
290
3289
26
30
7
18
60
234
2996
346
88
18
21
111
15
38
-22
-34
11
35
-18
-33
11
-46
-36
3
112
-9
-20
-9
-22
54
-13
4
5
46
53
-14
36
200
148
82
22
-13
13
20
166
-4
-3
11
15
34
5
94
14
25
41
5
9
36
17
12
34
42
94
81
20
5
479
197
34
99
7
7
30
20
1047
22
302
40
153
25
82
2769
241
763
5684
676
62
23
151
52
4.84
449
173
61
22
95
90
49
257
591
519
52
275
146
866
19
143
14
6
11
35
163
2188
551
242
76
10
20
13
24
75
50
9
6
1205
166
23
122
11
6
36
35
-751
33
485
13
176
30
97
5398
-111
337
5568
631
41
11
177
26
0.32
256
86
32
27
90
72
17
521
627
664
66
289
106
1341
14
161
11
2
9
25
105
2103
432
210
56
9
17
162
75
25
62
122
-17
-60
19
48
-19
-36
17
-17
-43
-33
-38
208
-13
-17
-15
-49
126
2
7
51
109
-15
100
1413
75
101
91
-19
6
25
188
-51
-6
-22
-21
-5
38
-35
36
-11
27
200
22
40
55
4
28
15
36
11
18
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
40
DECEMBER, 2015
FY15 PERFORMANCE
FY15 PERFORMANCE
Year ended 31st March, 2015
TI
(Rs. crs) (Rs. crs)
31.03.15
11
12
130
47
571
25
51
17
3
603
51
96
285
79
16
11
29
474
289
50
80
111
444
666
1063
5
47
100
24
102
1875
27
475
19
29
1658
22
7
144
60
30
6316
14
195
29
168
56
176
282
561
146
85
22
23
1840
4041
26516
2527
21712
5629
3721
4230
167
17868
12785
14183
15341
2320
634
493
12121
43844
21612
5382
7587
524
47366
47853
13671
220
7625
3090
7858
8651
14646
817
48300
2050
261
28303
1565
822
3689
3103
2513
74120
3982
6149
11306
21039
2736
7827
1588
11485
5982
14819
1329
2217
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
31.03.15 31.03.14
31.03.14
31.03.15 31.03.14
31.03.15 31.03.14
1742
3936
25892
2418
20912
4851
3564
3452
142
15630
13412
12715
11487
1795
531
430
8100
38046
20150
4032
6022
387
43402
42202
12851
174
6716
2877
6913
7224
18762
578
43480
2125
236
26350
1284
664
3249
2826
2231
70608
3579
5317
10053
19606
2206
7075
1267
10895
4968
13217
1293
1821
6
3
2
5
4
16
4
23
18
14
-5
12
34
29
19
15
50
15
7
33
26
35
9
13
6
26
14
7
14
20
-22
41
11
-4
11
7
22
24
14
10
13
5
11
16
12
7
24
11
25
5
20
12
3
22
154
1781
3688
209
4460
318
243
594
21
3298
1542
1969
937
359
85
52
2231
13385
3849
3569
5472
478
9915
7488
2355
8
1078
475
719
1468
5953
748
6950
163
154
3559
219
102
666
693
336
15016
747
991
749
3027
330
1201
277
1330
2629
98
506
63
1656
2977
148
4020
216
253
511
18
2760
1465
1752
-108
256
69
40
1822
11456
3926
2622
4460
359
9353
8423
2006
6
673
483
544
999
11388
530
6796
160
145
3238
115
83
553
581
362
15764
613
917
709
3039
338
1062
188
1774
2603
88
406
144
8
24
41
11
47
-4
16
17
19
5
12
40
23
30
22
17
-2
36
23
33
6
-11
17
33
60
-2
32
47
-48
41
2
2
6
10
90
23
20
19
-7
-5
22
8
6
-2
13
47
-25
1
11
25
214
1332
4027
328
475
252
744
28
1719
2343
538
259
103
65
2500
4352
1393
3284
519
6
1485
845
1094
1733
7679
141
321
202
225
116
696
380
23904
855
1729
697
517
1434
969
106
627
117
1094
3381
247
337
264
601
23
1643
2080
230
270
85
48
1845
4812
1120
2932
404
7
1089
741
653
1143
15147
109
245
183
103
95
579
414
24876
779
1488
613
426
1234
746
91
553
84
108
22
545
19 1416
33
186
621
41
240
-5
121
24
411
20
15
638
5
978
13 1395
134
134
-4
81
22
61
35
41
36 1576
- 7358
-10 2814
24
898
12 1690
28 2029
- 3398
- 1709
451
-15
3
36
764
14
497
68
689
52 1151
-49 4480
30
86
- 2703
31
133
10
138
606
119
151
23
68
20
444
395
-8
277
-4 13727
10
559
16 1055
14
402
584
21
353
16 1066
191
265
30
621
- 2218
16
16
13
486
43
393
1143
150
1172
149
117
367
12
436
1005
1219
-164
97
51
30
1173
6218
3243
719
1544
1988
4541
2729
386
2
522
414
395
804
12432
76
2438
92
129
-1263
67
52
368
347
280
15112
540
944
357
562
266
914
151
552
529
2151
14
402
151
39
24
24
-47
61
3
12
25
46
-3
14
-16
20
37
34
18
-13
25
9
2
-25
-37
17
50
46
20
74
43
-64
13
11
45
7
125
31
21
14
-1
-9
4
12
13
4
33
17
26
-52
17
3
14
21
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
41
DECEMBER, 2015
FY15 PERFORMANCE
FY15 PERFORMANCE
Year ended 31st March, 2015
TI
(Rs. crs) (Rs. crs)
31.03.15
168
199
36
85
171
31
13
1268
151
100
54
42
34
34
92
73
11
26
315
501
207
845
14
216
1160
10
1604
3598
1593
78
71
52
480
140
529
572
222
13
802
40
45
78
242
18
16
188
122
14
13
51
5
386
38
186
1741
438
1279
6884
8298
2449
2364
60704
3438
2374
733
4308
8276
9231
32847
1060
5341
2513
48316
57466
104281
14788
1981
31972
61267
322
32162
31571
9640
152
6465
335
17216
3681
12096
53319
2710
964
38835
1095
7384
1392
52972
1515
2187
5205
5977
1161
1187
8468
511
21423
2566
92005
TI
% CH OP
OP % CH GP
GP % CH PAT
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
31.03.15 31.03.14
31.03.14
31.03.15 31.03.14
31.03.15 31.03.14
1846
342
1153
5975
7640
2359
2022
61918
3092
2248
625
4869
7602
7918
29323
846
3452
3903
40753
49055
87695
13636
1858
29234
54606
283
29576
26519
8772
76
5419
289
16621
3914
10144
50133
1567
864
35317
833
7652
1002
51220
1324
1836
4694
5680
1011
1043
7902
442
17236
2371
85128
-6
28
11
15
9
4
17
-2
11
6
17
-12
9
17
12
25
55
-36
19
17
19
8
7
9
12
14
9
19
10
100
19
16
4
-6
19
6
73
12
10
31
-4
39
3
14
19
11
5
15
14
7
16
24
8
8
204
113
92
778
1628
195
66
4218
447
154
668
1278
388
3581
750
372
10042
17404
5354
6775
207
5091
19720
89
5728
5508
7921
51
5611
182
3014
644
3098
13832
437
97
13174
63
773
926
5968
130
298
723
943
295
118
424
147
4756
283
8713
472
92
49
700
1480
199
12
6360
380
133
810
1102
387
3457
398
525
8784
14360
4733
6115
143
4450
16595
79
5681
3773
7600
14
4779
163
2901
563
2596
12041
165
75
12087
21
692
584
5983
133
238
687
838
205
62
423
85
4004
266
9284
-57
23
88
11
10
-2
450
-34
18
16
-18
16
4
88
-29
14
21
13
11
45
14
19
13
1
46
4
264
17
12
4
14
19
15
165
29
9
200
12
59
-2
25
5
13
44
90
73
19
6
-6
497
108
94
938
327
206
5925
1413
342
157
951
1340
612
5007
302
1110
512
10163
3931
10214
259
6642
110
10236
2285
50
2491
207
798
409
78
15390
78
643
535
5974
157
326
325
129
349
163
377
9840
719
89
58
849
292
147
8567
1291
224
135
1079
1112
537
5044
247
465
711
8893
6205
8754
185
5511
104
7564
2594
14
1990
159
759
139
55
14016
43
554
295
4491
106
246
231
101
226
98
349
8935
-31
313
22
69
61
49
11
546
- 1006
12
199
40
101
-31 3071
9
748
52
183
16
103
-12
584
21
907
14
402
-1 1744
22
204
139
585
-28
314
14 8763
- 10216
-37
854
17 8178
40
85
21 4363
- 11175
6
65
873
35 3193
-12 1707
255
38
25 1901
30
151
- 1005
5
438
- 1794
- 12329
194
296
42
55
10 9663
84
29
16
330
81
331
33 1797
48
121
33
176
451
464
41
301
28
67
55
161
67
99
- 3045
8
174
10 4765
483
57
14
487
839
208
78
4728
574
108
98
675
760
326
2072
177
186
419
7948
8478
2175
6905
34
3946
9810
69
1121
1968
1803
12
1564
102
1159
360
1408
10648
132
40
8891
14
263
210
452
81
124
311
430
209
50
67
57
2465
142
4902
-35
21
250
12
20
-4
29
-35
30
69
5
-13
19
23
-16
15
215
-25
10
21
-61
18
150
11
14
-6
-22
62
-5
217
22
48
-13
22
27
16
124
38
9
107
25
58
298
49
42
45
8
44
34
140
74
24
23
-3
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
42
DECEMBER, 2015
FY15 PERFORMANCE
FY15 PERFORMANCE
Year ended 31st March, 2015
TI
(Rs. crs) (Rs. crs)
31.03.15
1720
11
179
101
11
90
95
113
38
65
151
51
84
12
88
398
46
33
1289
120
111
46
300
328
4278
30
14
11
179
60
80
750
46
13
371
104
6
5232
375
400
13
27
987
253
3236
62
41
21
747
103
466
66
227
42
6196
223
2499
10669
2488
12770
1957
6021
2354
5733
49971
222
3562
503
35032
4314
1097
825
7383
4674
9513
617
22083
923
160895
155
1940
1543
6349
1446
1891
39501
1853
341
52206
1777
326
17659
3420
9017
376
752
20384
8787
375435
692
178
15149
174973
3213
4311
3562
9177
7035
TI
GP % CH PAT
% CH OP
OP % CH GP
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
31.03.15 31.03.14
31.03.14
31.03.15 31.03.14
31.03.15 31.03.14
5056
178
2188
9181
2338
11287
1673
5275
2081
4687
43792
341
3032
411
30721
4928
894
739
6781
4070
7463
489
20963
798
174467
129
1596
1188
5325
1295
1669
37748
1112
248
47800
1116
230
15675
2549
8400
382
437
17122
7455
434460
534
208
14449
154904
1753
4405
3226
8476
5864
23
25
14
16
6
13
17
14
13
22
14
-35
17
22
14
-12
23
12
9
15
27
26
5
16
-8
20
22
30
19
12
13
5
67
38
9
59
42
13
34
7
-2
72
19
18
-14
30
-14
5
13
83
-2
10
8
20
4458
56
366
1973
211
3185
530
4003
1424
786
4243
62
607
75
2282
3123
106
166
1292
286
723
72
4227
473
24305
23
323
301
701
118
296
1124
252
25
11955
61
9906
854
775
88
98
7386
3799
25817
185
123
2914
38914
252
179
2172
6322
950
3718
43
309
1672
167
2742
298
3717
1338
671
3103
111
529
43
1873
3800
83
149
409
237
522
70
4155
408
33134
10
257
241
569
90
312
1190
231
24
11384
26
9142
631
801
71
34
6510
3259
23598
148
146
2691
32109
166
-147
2093
6168
709
20
30
18
18
26
16
78
8
6
17
37
-44
15
74
22
-18
28
11
216
21
39
3
2
16
-27
130
26
25
23
31
-5
-6
9
4
5
135
8
35
-3
24
188
13
17
9
25
-16
8
21
52
4
3
34
1270
66
2111
401
3850
563
1445
258
906
7339
196
793
104
2738
1112
131
181
2527
395
389
82
539
45398
26
405
311
562
84
484
1300
369
31
334
58
11572
771
105
111
7561
1299
42543
189
68
187
1046
910
1693
974
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
43
905
48
1833
373
3093
342
1488
231
771
5743
244
659
74
2413
1241
105
159
1443
351
208
77
492
56027
9
293
247
482
67
445
1363
348
16
206
16
10438
589
83
38
6621
908
39874
152
85
117
635
826
2003
736
40
855
38
42
132
15 1386
7
220
24 2403
65
342
-3
913
12
181
17
573
28 3711
-20
125
20
536
40
51
13
862
-10
671
25
51
14
135
75 1322
13
278
87
54
6
41
497
10
317
-19 18334
201
6
38
246
26
196
17
378
26
36
9
291
-5
883
6
70
99
9
- 3062
62
196
273
31
11 5046
31
332
121
26
65
192
75
14 5344
43 1001
7 23566
25
123
-20
45
- 1317
- 13102
60
160
65
201
10
571
-16 1028
32
529
597
30
60
1317
169
1836
221
954
152
485
2783
153
451
29
765
780
39
103
642
257
3
35
1139
311
26507
-14
188
154
356
26
249
712
221
4
3343
127
12
4548
314
301
51
8
4741
747
22493
110
56
1020
10891
100
-275
532
1358
365
43
40
120
5
30
31
55
-4
19
18
33
-18
19
76
13
-14
31
31
106
8
1700
17
-56
2
-31
31
27
6
38
17
24
-68
125
-8
54
158
11
6
-60
27
838
13
34
5
12
-20
29
20
60
7
-24
45
DECEMBER, 2015
FY15 PERFORMANCE
FY15 PERFORMANCE
Year ended 31st March, 2015
TI
(Rs. crs) (Rs. crs)
31.03.15
4137
10
126
23
14
8
167
11
135
40
22
70
48
59
52
207
10
111
16
13
12
0.28
19
31
63
644
270
196
480
11
24
20
85
472
33
37
48
8
1076
274
636
840
859
16
18
10
33
86
15
132
100
20
494
418
44
20
39
2817
1313
724
369
1106
579
203
1682
5783
1084
1430
9932
7708
10583
1565
27433
11340
4238
1878
521
730
3127
1691
849
7993
262796
34367
94648
22621
794
4697
378
4653
10423
626
9698
10098
2176
21363
24349
35607
11927
13152
1021
721
517
5183
1671
836
8450
5303
124
47318
13618
2656
1108
431
TI
GP % CH PAT
% CH OP
OP % CH GP
PAT % CH
(Rs. crs) (Rs. crs)
(Rs. crs)
(Rs. crs) (Rs. crs)
(Rs. crs) (Rs. crs)
31.03.15 31.03.14
31.03.14
31.03.15 31.03.14
31.03.15 31.03.14
1874
1042
519
293
881
518
153
1566
5384
989
1173
9045
6895
10559
1255
16080
9344
4087
1881
510
816
2923
1677
775
7738
232834
35873
81809
18831
708
4302
263
4184
8681
508
8834
7966
1938
19550
21652
32171
11806
11416
892
575
445
5266
1494
789
7705
4373
110
43755
11703
2335
926
404
50
26
40
26
26
12
33
7
7
10
22
10
12
25
71
21
4
2
-11
7
1
10
3
13
-4
16
20
12
9
44
11
20
23
10
27
12
9
12
11
1
15
14
25
16
-2
12
6
10
21
13
8
16
14
20
7
1800
193
394
70
46
69
23
165
816
154
211
2104
1331
1372
150
6769
478
2585
162
159
90
607
290
152
642
25850
4766
22683
3541
148
406
22
829
1386
111
1064
451
175
4910
3222
5823
2428
1259
53
59
13
382
185
210
406
941
15
9542
3250
350
109
92
1130
95
258
36
19
44
23
92
884
89
93
1695
1164
1370
112
6781
367
2562
191
210
70
613
264
101
623
23775
4977
23804
3662
126
351
-11
865
729
94
885
351
125
4940
2896
5218
2062
1104
35
41
8
241
120
192
263
235
15
8935
2688
320
84
85
59
103
53
94
142
57
79
-8
73
127
24
14
34
30
1
-15
-24
29
-1
10
51
3
9
-4
-5
-3
17
16
-4
90
18
20
28
40
-1
11
12
18
14
51
44
63
59
54
9
54
300
7
21
9
30
8
2688
159
198
74
69
85
39
188
151
348
60
7699
717
972
218
161
145
317
181
633
35091
3658
28097
4230
185
561
24
1131
1461
150
1174
609
179
4189
76
62
41
542
226
261
668
1086
25
12451
407
91
127
1813
52
74
38
31
45
29
115
69
169
54
4991
530
988
247
212
140
186
147
836
29947
3705
26751
4337
159
465
13
931
829
114
948
484
103
3997
41
49
41
365
163
251
548
790
22
11211
378
71
108
48 1677
206
89
168
188
91
42
125
37
89
35
37
25
63
134
307
117
83
106
83
777
409
336
11
28
54 4541
35
212
-2
576
-12
115
-24
109
4
70
379
71
120
23
102
-24
248
17 13986
-1
168
5 19852
-2 2628
16
105
21
336
87
10
21
751
76
360
31
91
24
424
26
348
74
100
- 1138
5 2098
- 1782
256
439
85
21
27
37
-2
28
49
384
38
91
4
152
22
69
37
540
15
14
11 8653
- 2005
8
265
27
51
18
109
1114
26
70
22
17
20
22
78
508
39
6
732
274
304
36
3141
141
581
131
144
58
301
81
72
481
13991
-260
19164
3029
87
253
4
664
105
68
311
262
57
1511
2206
1696
-1213
416
12
25
26
245
57
150
73
92
12
7797
1618
238
42
96
51
242
169
91
118
75
14
72
-40
113
1283
6
49
11
-22
45
50
-1
-12
-24
21
26
48
42
-48
4
-13
21
33
150
13
243
34
36
33
75
-25
-5
5
6
75
48
8
57
60
1
-5
487
17
11
24
11
21
14
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
44
DECEMBER, 2015
STOCK VALUATIONS
STOCK VALUATIONS
Year ended 31st March, 2015
Networth
(Rs. crs)
RoNW
(%)
TO/ TI
(Rs. crs)
OP
PBT
PAT
(Rs. crs) (Rs. crs) (Rs. crs)
EPS
(Rs.)
P/E Ratio
MP
(Rs.)
26.11.15
BV
(Rs.)
P/BV
11
808
13
1840
154
165
108
96
119.45
11467
717
15.99
130
12868
11
26516
3688
2325
1416
109
19.10
2082
989
2.11
47
919
20
2527
209
275
186
40
32.10
1284
197
6.52
38
885
32
2056
359
283
15
44.73
671
47
14.28
25
1793
13
5629
318
317
240
19
20.00
380
142
2.67
17
1700
24
4230
594
610
411
24
36.17
868
100
8.68
Amrutanjan (2)
95
16
167
21
24
15
10
50.20
502
65
7.72
96
4742
29
14183
1969
2077
1395
15
57.47
862
49
17.59
16
290
21
634
85
81
61
21.00
147
35
4.20
Aurobindo (1)
29
5156
31
12121
2231
2168
1576
54
15.26
824
177
4.66
474
44677
16
43844
13385
11057
7358
31
15.00
465
188
2.47
289
10692
26
21612
3849
4085
2814
97
25.24
2448
370
6.62
50
4810
19
5382
3569
1357
898
179
31.01
5551
959
5.79
80
10961
15
7587
5472
3246
1690
106
18.63
1975
689
2.87
111
13393
15
524
478
513
2029
182
9.31
1694
1203
1.41
444
38848
47366
9915
5421
3398
15
11.33
170
175
0.97
666
26494
47853
7488
1795
1709
26
4.85
126
398
0.32
47
3444
22
7625
1078
1122
764
33
26.03
859
148
5.80
Biocon (5)
100
3270
15
3090
475
624
497
25
18.40
460
163
2.82
BPCL (10)
723
22549
21
242599
6751
7690
4807
66
13.71
905
312
2.90
24
1242
55
7858
719
950
689
57
50.89
2901
104
27.89
102
4252
27
8651
1468
1446
1151
56
7.23
405
208
1.95
1875
58870
14646
5953
5109
4480
24
5.75
138
314
0.44
27
771
11
817
748
137
86
32
30.69
982
290
3.38
CARE (10)
29
359
38
261
154
197
138
48
27.40
1315
124
10.60
352
19
822
102
101
68
52
37.27
1938
271
7.15
144
2674
17
3689
666
666
444
31
20.65
640
186
3.44
60
2696
15
3103
693
521
395
12.71
89
45
1.98
6316
40353
34
74120
15016
21584
13727
22
15.27
336
64
5.25
14
770
73
3982
747
780
559
41
23.59
967
57
16.96
195
7587
14
6149
991
1318
1055
54
26.31
1421
389
3.65
55
2887
27
4406
655
937
786
28
35.61
997
104
9.59
CYIENT (5)
56
1844
19
2736
330
446
353
31
15.90
493
164
3.01
176
3354
32
7827
1201
1319
1066
46.67
280
19
14.74
282
1534
12
1588
277
208
191
11.71
82
54
1.52
146
4636
13
5982
943
621
43
5.19
223
318
0.70
85
11130
20
14819
2629
2816
2218
130
23.85
3101
653
4.75
Emami (1)
23
1231
39
2217
506
592
486
21
44.38
932
54
17.26
168
2632
12
1741
204
477
313
24.22
218
78
2.79
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
45
DECEMBER, 2015
STOCK VALUATIONS
STOCK VALUATIONS
Year ended 31st March, 2015
EPS
(Rs.)
P/E Ratio
1006
12
4.75
125
101
77
4218
4492
3071
24
3438
798
748
50
3288
602
749
472
56
21
8276
1278
1249
907
27
3227
12
9231
388
519
402
12
20
431
21
1293
156
128
91
39.75
92
23081
32847
3581
3443
1744
190
19.63
73
711
29
1060
301
204
41.67
11
4180
14
5341
750
826
585
53
11.66
Networth
(Rs. crs)
RoNW
(%)
TO/ TI
(Rs. crs)
171
7733
13
8298
1628
1521
13
1317
2364
66
1268
34023
60704
G E Shipping (10)
151
7431
10
85
1852
25
34
4311
34
OP
PBT
PAT
(Rs. crs) (Rs. crs) (Rs. crs)
BV
(Rs.)
P/BV
57
90
0.63
41.95
3230
999
3.23
15.33
368
268
1.37
7.56
378
493
0.77
58.66
3285
219
15.00
46.78
1263
127
9.94
33.00
396
96
4.13
159
21
7.57
3730
2512
1.48
250
20
12.50
618
380
1.63
MP
(Rs.)
26.11.15
HDFC (2)
315
45072
19
48316
10042
10117
8763
56
21.84
1223
286
4.28
501
62009
16
57466
17404
15329
10216
41
25.95
1064
247
4.31
845
43353
19
14788
6775
9570
8178
19
7.47
142
103
1.38
14
1323
1981
207
134
85
12
24.75
297
183
1.62
HSIL (2)
HUL (1)
216
4021
109
31972
5091
6320
4363
20
40.60
812
19
42.74
1160
80422
14
61267
19720
15820
11175
19
13.89
264
139
1.90
10
429
15
322
89
100
65
65
62.26
4047
429
9.43
3598
23027
14
31571
5508
4933
3193
16.33
147
64
2.30
IDFC (10)
1593
17275
10
9640
7921
2346
1707
11
4.82
53
108
0.49
140
2098
21
3681
644
649
438
31
15.52
481
150
3.21
529
10254
17
12096
3098
2709
1794
34
26.94
916
194
4.72
13
293
19
964
97
64
55
43
9.05
389
231
1.68
222
1392
21
2710
437
389
296
13
27.69
360
63
5.71
ITC (1)
802
31679
31
38835
13174
14362
9663
12
28.58
343
40
8.58
40
180
16
1095
63
47
29
32.86
230
45
5.11
JK Cement (10)
70
1617
3399
296
144
144
21
31.10
653
231
2.82
JK Tyre (2)
45
1401
24
7384
773
486
330
15
6.40
96
62
1.54
JM Financial (1)
78
2438
14
1392
926
517
331
10.25
41
31
1.32
242
22229
52972
5968
2539
1797
74
12.07
893
920
0.97
18
780
16
1515
130
125
121
42.71
299
43
6.95
16
741
24
2187
298
270
176
22
41.73
918
93
9.87
14
754
40
1161
295
310
301
44
9.61
423
109
3.88
386
22138
14
21423
4756
4550
3045
39
17.56
685
287
2.39
L&T (2)
186
40894
12
92005
8713
7217
4765
51
26.14
1333
440
3.03
101
7818
18
10669
1973
2102
1386
27
17.59
475
155
3.06
LMW (10)
11
1282
17
2488
211
301
220
195
17.86
3483
1137
3.06
Lupin (2)
90
8874
27
12770
3185
3415
2403
53
34.64
1836
197
9.32
113
5943
15
6021
4003
1400
913
16
15.25
244
105
2.32
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
46
DECEMBER, 2015
STOCK VALUATIONS
STOCK VALUATIONS
Year ended 31st March, 2015
Networth
(Rs. crs)
RoNW
(%)
TO/ TI
(Rs. crs)
OP
PBT
PAT
(Rs. crs) (Rs. crs) (Rs. crs)
EPS
(Rs.)
P/E Ratio
MP
(Rs.)
26.11.15
BV
(Rs.)
P/BV
38
1655
11
2354
1424
223
181
10.56
95
87
1.09
Marico (1)
65
1825
31
5733
786
822
573
47.67
429
28
15.32
151
20978
18
49971
4243
4868
3711
123
37.45
4606
694
6.64
MCX (10)
51
1202
10
222
62
170
125
25
34.76
869
236
3.68
MindTree (10)
84
2012
27
3562
607
691
536
64
22.34
1430
240
5.96
MM Forgings (10)
12
238
21
503
75
69
51
42
12.29
516
197
2.62
88
3314
26
35032
2282
1817
862
10
29.60
296
38
7.79
46
259
20
1097
106
71
51
11
12.45
137
57
2.40
NMDC (1)
396
32257
20
12365
7593
9747
6401
16
5.69
91
81
1.12
NTPC (10)
8245
82094
12
80622
11948
10456
9986
12
10.92
131
100
1.31
328
4634
923
473
498
317
10
26.00
260
141
1.84
4278
178916
10
160895
24305
27370
18334
21
11.19
235
209
1.12
11
387
51
1543
301
293
196
176
73.98
13020
347
37.52
80
1406
21
1891
296
390
291
36
18.61
670
176
3.81
179
1990
19
6349
701
539
378
21
17.38
365
111
3.29
60
402
1446
118
67
36
17.67
53
33
1.61
P I Industries (1)
14
896
27
1940
323
355
246
18
35.50
639
66
9.68
371
34496
52206
11955
3957
3062
17
8.24
140
186
0.75
5232
38439
13
17659
9906
6399
5046
10
13.40
134
73
1.84
REC (10)
987
25073
21
20384
7386
7552
5344
54
4.20
227
254
0.89
253
13324
8787
3799
1231
1001
40
10.85
434
527
0.82
263
26172
17198
2078
1384
1800
68
6.37
433
68
6.37
RIL (10)
3236
217948
11
375435
25817
30996
23566
73
13.55
989
674
1.47
SAIL (10)
4131
43588
45844
2859
2393
2118
8.80
44
106
0.42
SBI (1)
747
128438
10
174973
38914
19314
13102
18
13.50
243
172
1.41
103
519
31
3213
252
178
160
16
3.44
55
51
1.08
66
4216
14
3562
2172
867
571
87
19.94
1735
642
2.70
227
9266
11
9177
6322
1650
1028
45
18.84
848
408
2.08
42
4698
11
7035
950
713
529
12
8.67
104
111
0.94
Skipper (1)
10
320
28
1313
193
137
89
19.00
171
31
5.52
126
1046
18
724
394
194
188
15
28.27
424
83
5.11
14
303
12
1106
46
49
37
26
50.11
1303
209
6.23
259
14
579
69
67
35
42
21.74
913
306
2.98
11
428
31
1682
165
182
134
13
12.46
162
41
3.95
207
26459
17
27433
6769
6404
4541
22
33.45
736
128
5.75
10
1235
17
11340
478
478
212
105
18.64
1957
610
3.21
P C Jeweller (10)
PNB (2)
Power Grid (10)
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
47
DECEMBER, 2015
STOCK VALUATIONS
STOCK VALUATIONS
Year ended 31st March, 2015
Networth
(Rs. crs)
RoNW
(%)
TO/ TI
(Rs. crs)
OP
PBT
PAT
(Rs. crs) (Rs. crs) (Rs. crs)
EPS
(Rs.)
P/E Ratio
MP
(Rs.)
26.11.15
BV
(Rs.)
P/BV
111
3750
15
4238
2585
860
576
52
28.35
1474
338
4.36
16
558
21
1878
162
148
115
70
7.13
499
341
1.46
13
559
19
521
159
152
109
30.00
270
44
6.14
19
793
15
1691
290
266
120
15.00
90
42
2.14
63
5452
7993
642
500
248
33.75
135
86
1.57
644
56239
25
262796
25850
21703
13986
43
9.86
424
175
2.42
TCS (1)
196
50635
39
94648
22683
26298
19852
101
23.23
2346
259
9.06
480
12127
22
22621
3541
3618
2628
27
19.63
530
126
4.20
24
2267
15
4697
406
497
336
28
30.68
859
190
4.52
85
2491
30
4653
829
940
751
44
34.45
1516
147
10.31
472
6556
10423
1386
740
360
23.00
184
139
1.32
Thermax (2)
12
644
14
1388
130
133
92
79
52.53
4150
553
7.50
37
2328
18
9698
1064
1003
424
23
17.17
395
124
3.19
48
1645
21
10098
451
456
348
42.57
298
35
8.51
274
19041
11
24349
3222
2986
2098
76
36.88
2803
694
4.04
UPL (2)
86
5860
20
12091
1938
1410
1144
27
15.93
430
137
3.14
Voltas (1)
33
2102
18
5183
382
514
384
12
23.75
285
64
4.45
Wipro (2)
494
40798
21
47318
9542
11168
8653
35
16.29
570
165
3.45
418
11680
17
13618
3250
2910
2005
48
15.63
750
280
2.68
44
1157
23
2656
350
366
265
60
18.08
1085
261
4.16
20
364
14
1108
109
60
51
25
5.20
130
180
0.72
39
406
27
431
92
120
109
28
30.14
844
104
8.11
33
643
P&G (10)
32
1003
30
2051
386
460
302
93
62.67
35
4711
17
5887
840
815
787
226
49.99
25
1038
27
3962
414
283
22
28.86
635
82
7.74
233
42
466
136
136
99
28
74.96
2099
67
31.33
Symphony (2)
1750
49
81
51
16
293.44
4695
197
23.83
5828
309
18.86
11299
1352
8.36
4518
20
13198
1505
1339
898
2118
18.26
71
4375
14
10663
365
844
603
17
71.65
38665 10655
1218
3.63
123
9.90
42
2812
7733
443
355
229
11
104.73
1152
133
8.66
310
10103
15
9978
1419
1783
1496
10
20.30
203
65
3.12
247
497
96
3392
681
726
475
10
42.90
429
10
42.90
98
25
263
35
38
25
38
34.92
1327
153
8.67
Foseco (10)
Note- Figures rounded off, consolidated figures taken wherever possible & Other Income included in profit
48
DECEMBER, 2015
TECHNICAL ANALYSIS
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
10
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
9
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
8
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
7
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
6
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
A
S
O
N
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
KOMPELLA PORTFOLIO INVESTMENT ADVICE
49
DECEMBER, 2015
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
9100
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
8900
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
Moving in a narrow range
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
8700
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
8500
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
8300
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
8100
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
7900
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
7700
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
7500
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
7300
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
N
D
J
F
M
A
M
J
J
A
S
O
N
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
KOMPELLA PORTFOLIO INVESTMENT ADVICE
DECEMBER, 2015
50
COVER STORY
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
78
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
76
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
74
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
72
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
70
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
68
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
66
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
64
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
62
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
60
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
A
S
O
N
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
J
51
DECEMBER, 2015
COVER STORY
llahabad Bank has reported encouraging working results for the second
quarter and half year ended 30th September, 2015. For the quarter it has reported an
Operating Profit of Rs.1,159crs and Net Profit of Rs.177crs on a Total Income of
Rs.5,317crs. The EPS for the quarter is Rs.3/-. For the half year, it has reported an
Operating Profit of Rs.2,400crs and Net Profit of Rs.324crs on a Total Income of
Rs.10,714crs.The EPS for the half year is Rs.5/-. The Banks Total business stood at
Rs. 3,40,101crs as on 30th September, 2015 as against Rs. 3,34,548crs as on 30th
June, 2015. The bank has strong fundamentals. Its Paid-up Capital is small at
Rs.601crs with a high Networth of Rs.13,269crs. Technically the scrip is moving around
Rs.75/- with a low P/E Ratio of 7 and high Book Value of Rs.221/-.
FH (in crs)
Capital
R&S
Networth
Return on Nw
B.V.(Rs.)
F.V.
T.I.
O.P.
P&C
PBT
Tax
PAT
EPS(Rs.)
DPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
% GNPAs
% NNPAs
30.09.15
(3 M)
600.56
12668.08
13268.64
1.33
220.94
10.00
5317.06
1158.77
703.10
455.67
278.57
177.10
2.95
75.75
6.42
3.33
21.79
5.26
3.61
30.09.14
(3 M)
544.61
11519.74
12064.35
1.17
221.52
10.00
5416.63
1156.68
729.95
426.73
285.29
141.44
2.60
2.61
21.35
5.36
3.54
%CH
30.09.14
(6 M)
544.61
11519.74
12064.35
2.11
221.52
10.00
10934.63
2376.21
1581.89
794.32
540.16
254.16
4.67
% CH
10.27
9.97
9.98
13.68
-0.26
-1.84
0.18
-3.68
6.78
-2.36
25.21
13.46
30.09.15
(6 M)
600.56
12668.08
13268.64
2.44
220.94
10.00
10713.50
2400.27
1557.89
842.38
518.42
323.96
5.39
27.59
2.06
-
75.75
7.03
3.02
22.40
5.26
3.61
2.32
21.73
5.36
3.54
30.17
3.08
-
10.27
9.97
9.98
15.64
-0.26
-2.02
1.01
-1.52
6.05
-4.02
27.46
15.42
31.03.15
(12 M)
571.38
12071.40
12642.78
4.91
221.27
10.00
21712.13
4459.71
2856.66
1603.05
982.15
620.90
10.87
1.63
2.86
20.54
5.46
3.99
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
95
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
90
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
85
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
80
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
75
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
70
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
A
S
O
N
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
J
52
DECEMBER, 2015
COVER STORY
Capital
R&S
Networth
Return on Nw
B.V.(Rs.)
F.V.
T.I.
O.P.
P&C
PBT
Tax
PAT
EPS(Rs.)
DPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
% GNPAs
% NNPAs
30.09.15
(3 M)
542.99
34937.14
35480.13
1.49
653.42
10.00
12477.95
1944.10
1212.31
731.79
202.93
528.86
9.74
270.80
6.95
4.24
15.58
4.27
2.90
30.09.14
(3 M)
461.26
30295.84
30757.10
2.04
666.81
10.00
11915.21
1625.54
813.70
811.84
185.00
626.84
13.59
5.26
13.64
2.92
2.31
%CH
17.72
15.32
15.36
-26.96
-2.01
4.72
19.60
48.99
-9.86
9.69
-15.63
-28.33
30.09.15
(6 M)
542.99
34937.14
35480.13
2.84
653.42
10.00
24730.59
3947.67
2572.04
1375.63
367.93
1007.70
18.56
30.09.14
(6 M)
461.26
30295.84
30757.10
4.66
666.81
10.00
23643.22
3420.54
1601.84
1818.70
385.00
1433.70
31.08
% CH
17.72
15.32
15.36
-39.06
-2.01
4.60
15.41
60.57
-24.36
-4.43
-29.71
-40.28
-19.39
14.22
-
270.80
7.30
4.07
15.96
4.27
2.90
6.06
14.47
2.92
2.31
-32.84
10.30
-
31.03.15
(12 M)
475.20
31384.03
31859.23
8.48
670.44
10.00
48300.29
6950.37
3452.74
3497.63
795.00
2702.63
56.87
10.50
5.60
14.39
3.89
2.65
53
DECEMBER, 2015
COVER STORY
Capital
R&S
Networth
Return on Nw
B.V.(Rs.)
F.V.
T.I.
O.P.
P&C
PBT
Tax
PAT
EPS(Rs.)
DPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
% GNPAs
% NNPAs
30.09.15
(3 M)
59.82
2859.38
2919.20
3.69
48.80
1.00
829.45
205.20
49.85
155.35
47.50
107.85
1.80
89.50
12.43
13.00
24.74
2.10
1.36
30.09.14
(3 M)
59.49
2508.12
2567.61
3.65
43.16
1.00
773.00
172.85
54.60
118.25
24.50
93.75
1.58
12.13
22.36
2.00
1.30
%CH
30.09.14
(6 M)
59.49
2508.12
2567.61
7.53
43.16
1.00
1527.03
345.54
97.29
248.24
55.00
193.24
3.25
% CH
0.55
14.00
13.69
1.10
13.07
7.30
18.72
-8.70
31.37
93.88
15.04
13.92
30.09.15
(6 M)
59.82
2859.38
2919.20
7.52
48.80
1.00
1640.38
402.35
94.95
307.40
88.00
219.40
3.67
7.17
10.64
-
89.50
12.19
13.37
24.53
2.10
1.36
12.65
22.63
2.00
1.30
5.69
8.40
-
0.55
14.00
13.69
-0.13
13.07
7.42
16.44
-2.41
23.83
60.00
13.54
12.92
31.03.15
(12 M)
59.66
2635.87
2695.53
14.65
45.18
1.00
3102.96
692.65
182.52
521.02
126.00
395.02
6.62
1.10
12.73
22.32
1.86
1.30
54
DECEMBER, 2015
COVER STORY
J&K Bank has reported encouraging working results for the second quarter and
half year ended 30th September, 2015. For the quarter it has reported an Operating Profit of
Rs.438crs and Net Profit of Rs.196crs on a Total Income of Rs.1,848crs. The EPS for the
quarter is Rs.4/-. For the half year, its Total Income has decreased by 1% from Rs.3,782crs
to Rs.3,736crs while the Operating Profit has increased by 2% from Rs.880crs to Rs.896crs
and Net Profit by 17% from Rs.302crs to Rs.354crs. The EPS for the half year is Rs.7/-.
We have improved our performance somewhat when compared to the corresponding
period of the last year and with growth forecasts brightening for the countrys economy
we expect a turnaround in the next 3 to 4 quarters. In the floods aftermath and amid
stagnation in the economy, we remained focussed on balance-sheet cleansing and consolidation, improving the deposit mix besides provisioning enhancement. On all these counts
we are moving ahead successfully, said Mr Mushtaq Ahmad, Chairman & CEO. We will
continue to increase our market share in J&K through increased priority sector lending
thereby giving boost to the agriculture and allied activities and craft economy. Increasing
our brick and mortar presence across the rural landscape of J&K shall remain at the heart
of its economic transformation. We also plan to increase our lending to tourism sector
especially for infra-structural needs. However, outside the state, the top rated businesses
shall remain our preference within the niche lending markets he added. The bank has
strong fundamentals. Its Paid-up Capital is small at Rs.48crs with a high Networth of
Rs.6,464crs. Technically the scrip is moving around Rs.90/- with a low P/E Ratio of 6 and
high Book Value of Rs.133/-.
MR MUSHTAQ AHMAD,
CHAIRMAN & CEO
J&K Bank posted net profit of Rs 354.38 Cr for
Half-year (H1 ended September 2015, up by 17.20
pc from Rs 302.35 Cr earned during the
corresponding H1 of the previous financial year.
Recording an increase of 13.53 pc for the second
quarter, the bank registered Rs 195.62 Cr as net
profit against Rs 172.30 Cr for the corresponding
quarter last year.
The total business of the Bank stood at Rs 108164
Cr.
The advances of the bank have reached Rs
45721.91 Cr from Rs 45072.37 Cr, while the
deposits stood at Rs 62442.06 Cr as against Rs
62972.35 Cr recorded during the corresponding
period of the previous year.
The banks other income for H1 rose by 21.57 pc
for the quarter under review reaching Rs 262.14
Cr as against Rs 215.62 Cr recorded during the
corresponding period.
The Net Interest Margin (NIM for the H1 has reached
4.02 pc. The Return on Assets (RoA has also
increased to1.10 pc from 0.88 pc as recorded for
the corresponding period of the previous year.
The Gross NPA Ratio for Q2 is at 6.46 pc as against
6.63 pc recorded during Q1 of the current financial
year, while as the Net NPA ratio of the Bank stands
at 2.78 pc as compared to 2.95 pc recorded during
the first quarter of the current year The NPA
Coverage ratio is 61.92 pc.
The Banks net interest income stood at Rs 694.47
Cr during the quarter under review. The Capital
Adequacy Ratio (CAR of the bank under BASEL-II
and BASEL-III is 13.07 pc and 12.76 pc respectively.
FH (in crs)
Capital
R&S
Networth
Return on Nw
B.V.(Rs.)
F.V.
T.I.
O.P.
P&C
PBT
Tax
PAT
EPS(Rs.)
DPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
% GNPAs
% NNPAs
30.09.15
(3 M)
48.49
6415.94
6464.43
3.03
133.31
1.00
1847.84
437.71
126.58
311.13
115.51
195.62
4.03
86.70
5.38
10.59
23.69
6.46
2.78
30.09.14
(3 M)
48.49
5977.47
6025.96
2.86
124.27
1.00
1883.16
432.32
167.60
264.72
92.42
172.30
3.55
9.15
22.96
4.73
2.46
%CH
7.34
7.28
5.94
7.27
-1.88
1.25
-24.47
17.53
24.98
13.53
13.52
30.09.15
(6 M)
48.49
6415.94
6464.43
5.48
133.31
1.00
3736.19
896.02
339.45
556.57
202.19
354.38
7.31
30.09.14
(6 M)
48.49
5977.47
6025.96
5.02
124.27
1.00
3782.16
879.84
414.37
466.47
163.12
302.35
6.24
% CH
7.34
7.28
9.16
7.27
-1.22
1.84
-18.08
19.32
23.95
17.21
17.15
15.74
3.18
-
86.70
5.93
9.49
23.98
6.46
2.78
7.99
23.26
4.73
2.46
18.77
3.10
-
31.03.15
(12 M)
48.49
6061.56
6110.05
8.32
126.01
1.00
7655.10
1835.83
1015.52
820.31
311.71
508.60
10.49
2.10
6.64
23.98
5.97
2.77
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
110
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
105
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
100
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
95
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
90
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
85
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
80
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
A
S
O
N
12345678901234567890123456789012123456789012345678901234
12345678901234567890123456789012123456789012345678901234
J
55
DECEMBER, 2015
COVER STORY
30.09.15 30.09.14
(3 M)
(3 M)
Capital
776.28
746.57
R&S
179922.71 155762.37
Networth
180698.99 156508.94
Return on Nw
2.76
2.57
B.V.(Rs.)
232.78
209.64
F.V.
1.00
1.00
T.I.
66585.85 61098.67
O.P.
13489.33 11251.94
P&C
5742.10
5752.29
PBT
7747.23
5499.65
Tax
2591.88
1375.94
PAT
4991.70
4023.84
EPS(Rs.)
6.43
5.39
DPS(Rs.)
MP (Rs.)
249.55
P/E Ratio
9.70
PAT margin
7.50
6.59
OP margin
20.26
18.42
% GNPAs
4.15
4.89
% NNPAs
2.14
2.73
%CH
3.98
15.51
15.46
7.39
11.04
8.98
19.88
-0.18
40.87
88.37
24.05
19.29
13.81
9.99
-
30.09.15 30.09.14
(6 M)
(6 M)
776.28
746.57
179922.71 155762.37
180698.99 156508.94
5.37
5.41
232.78
209.64
1.00
1.00
129513.31 121719.60
25822.07 22886.95
11036.58 10397.32
14785.49 12489.63
4776.54
3778.21
9705.27
8471.99
12.50
11.35
249.55
9.98
7.49
19.94
4.15
2.14
6.96
18.80
4.89
2.73
% CH
3.98
15.51
15.46
-0.74
11.04
6.40
12.82
6.15
18.38
26.42
14.56
10.13
7.61
6.06
-
31.03.15
(12 M)
746.57
160640.97
161387.54
10.53
216.17
1.00
257289.51
50886.64
25032.07
25854.57
8337.20
16994.30
22.76
3.50
6.61
19.788
4.25
2.12
56
DECEMBER, 2015
COVER STORY
quarter and half year ended 30th September, 2015 under the dynamic leadership of
Mr Rana Kapoor. For the quarter its Total Income has increased by 20% from
Rs.3,338crs to Rs.3,995crs while the Operating Profit has increased by 25% from
Rs.817crs to Rs.1,019crs and Net Profit by 27% from Rs.483crs to Rs.610crs. The
EPS for the quarter is Rs.15/-. For the half year, its Total Income has increased by
21% from Rs.6,431crs to Rs.7,792crs while the Operating Profit has increased by
33% from Rs.1,449crs to Rs.1,927crs and Net Profit by 27% from Rs.914crs to
Rs.1,162crs. The EPS for the half year is Rs.28/-. Commenting on the results and
financial performance, Mr. Rana Kapoor, MD & CEO, said, Yes Bank has delivered
another consistent quarter of sustained financial performance reflected by healthy
growth in Net Profit of 26.5% and driven by steady increase in NII and stable asset
quality. Further, the Bank continues to build granularity in deposits demonstrated by
Retail & CASA deposits contribution of 52.5% as on September 30, 2015 on the
back of healthy SA deposits growth and with CASA crossing 25% for the first time
since inception of the Bank 11 years ago. I am also pleased to announce that YES
Bank is the first bank to have launched its operations at the IBU branch in the IFSC,
GIFT city at Gandhinagar, Gujarat. This along with the recent RBI licensing approvals for setting up AMC operations and commencement of PD business will further
deepen our value proposition for our corporate as well as retail customers. The
bank has strong fundamentals. Its Paid-up Capital is small at Rs.419crs with a
high Networth of Rs.12,868crs. Technically the scrip is moving around Rs.760/with a P/E Ratio of 14 and Book Value of Rs.307/-.
Highlights:
Net Profit of Rs. 610.4 crore in Q2FY16; y-o-y
growth of 26.5%. NIM expanded to 3.3% y-o-y.
Net Interest Income at Rs. 1,108.5 crore for
Q2FY16; y-o-y growth of 29.4%.
Y-o-Y growth in CASA of 40.5%; CASA Ratio
improves to 25.5% from 22.5% a year ago, crossing
25% for the first time. SA deposits posted robust
growth of 61.7% y-o-y.
CASA+Retail FDs as % of Total Deposits stands
at 52.5% as at September 30, 2015, up from 42.9%
a year ago
Total Capital Adequacy as per Basel III stands at
14.9%*, as at September 30, 2015
Q2FY16 Performance highlights
Balance Sheet
Advances: Total Advances grew by 29.0% to Rs.
80,015.1 crore as at September 30, 2015. Corporate
Banking accounted for 68.2% of the Advances
portfolio while Retail & Business Banking constituted
31.8%.
Deposits: Total Deposits grew by 24.0% to Rs.
99,344.3 crore as at September 30, 2015. The Banks
Balance Sheet grew by 24.6% to Rs. 144,783.5
crore as at September 30, 2015. The Banks CD
ratio stood at 80.5% as at September 30, 2015.
Current and Savings Account (CASA) deposits
grew by 40.5% y-o-y to Rs. 25,318.3 crore taking
KOMPELLA PORTFOLIO INVESTMENT ADVICE
FH (in crs)
Capital
R&S
Networth
Return on Nw
B.V.(Rs.)
F.V.
T.I.
O.P.
P&C
PBT
Tax
PAT
EPS(Rs.)
DPS(Rs.)
MP (Rs.)
P/E Ratio
PAT margin
OP margin
% GNPAs
% NNPAs
30.09.15
(3 M)
418.77
12448.80
12867.57
4.74
307.27
10.00
3995.34
1019.14
103.94
915.20
304.79
610.41
14.58
761.90
13.06
15.28
25.51
0.61
0.20
30.09.14
(3 M)
416.10
10581.87
10997.97
4.39
264.31
10.00
3337.97
817.14
119.51
697.63
215.09
482.54
11.60
14.46
24.48
0.36
0.09
%CH
30.09.14
(6 M)
416.10
10581.87
10997.97
8.31
264.31
10.00
6431.16
1449.35
143.25
1306.10
392.02
914.08
21.97
% CH
0.64
17.64
17.00
7.97
16.25
19.69
24.72
-13.03
31.19
41.70
26.50
25.69
30.09.15
(6 M)
418.77
12448.80
12867.57
9.03
307.27
10.00
7792.36
1927.40
201.90
1725.50
563.90
1161.60
27.74
5.67
4.21
-
761.90
13.73
14.91
24.73
0.61
0.20
14.21
22.54
0.36
0.09
4.93
9.72
-
0.64
17.64
17.00
8.66
16.25
21.17
32.98
40.94
32.11
43.84
27.08
26.26
31.03.15
(12 M)
417.74
11262.25
11679.99
17.17
279.60
10.00
13618.46
3249.58
339.47
2910.11
904.75
2005.36
48.00
9.00
14.73
23.86
0.41
0.12
the CASA ratio to 25.5% as at September 30, 2015 up from 22.5% as at September
30, 2014. Further, SA deposits grew by 61.7% to Rs. 16,764.0 crore from Rs.
10,366.8 crore as at September 30, 2014.
CASA crossed 25% for the FIRST time in YES BANKs life cycle of 11 years.
Asset Quality: Banks Asset quality continued to show resilience in the quarter.
Gross Non Performing Advances as a proportion of Gross Advances was at
0.61% while Net Non Performing Advances as a proportion of Net advances was
at 0.20% as at September 30, 2015. Net NPA increased by only Rs. 51.9 crore q-oq. Banks specific loan loss Provision Coverage was at 67.7% as at September 30,
2015.
57
DECEMBER, 2015
COVER STORY
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
850
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
800
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
750
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
700
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
650
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
600
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
A
S
O
N
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
123456789012345678901234567890121234567890123456789012345678901212345678901234567890123456789
J
58
DECEMBER, 2015
PART I
Sl.
No
Particulars
3 Months
ended
30.09.2015
UNAUDITED
1
Income from Operations :
(a)
Net Sales/Income from Operations(Net of excise duty)
(b) Other Operating Income
Total Income from operations (net)
2
Expenses:
(a)
Cost of materials consumed
(b)
Purchases of stock-in-trade
(c)
Changes in inventories of Finished goods,
work-in-progress and stock-in-trade
(d)
Employees benefits expense
(e)
Power & Fuel
(f)
Depreciation and amortisation expense
(g) Other Expenses
Total expenses :
3
Profit from Operations before Other Income, finance
costs and Exceptional Items (1-2)
4
Other Income
5
Profit from ordinary activities before finance costs
and Exceptional Items (3+4)
6
Finance costs
7
Profit from ordinary activities after finance costs but
before Exceptional Items (5-6)
8
Exceptional Items
Income - Sales Tax/ MVAT
Workers Agreement Arrears
Others
9
Profit from ordinary activities before Tax (7-8)
10
Tax Expense :
Provision for Income Tax
Provision for Deferred Tax
Total:
11
Net Profit(+)/Loss(-) from ordinary activities after Tax(9-10)
Lakhs)
12
Extraordinary Items (net of tax expense Rs.
13
Net Profit (+)/ Loss(-) for the period (11-12)
14
Paid-Up Equity Share Capital (Face Value - Rs.10)
15
Reserves excluding Revaluation reserves as per Balance
Sheet of previous accounting year
16
Earnings Per Share (of Rs.10/- each) (not annualized)
a)
Basic (before and after extraordinary items)
b)
Diluted (before and after extraordinary items)
PART II
1
2
a)
b)
PARTICULARS OF SHAREHOLDING
Public share holding
- Number of Shares
- Percentage of Share holding
Promoter and Promoter group shareholding
Pledged/Encumbered
- Number of shares
- Percentage of shares (as a % of the total shareholding
of promoter and promoter group)
- Percentage of shares (as a % of the total share capital
of the company)
Non-Encumbered
- Number of shares
- Percentage of shares ( as a % of the total shareholding
of promoter and promoter group)
- Percentage of shares ( as a % of the total share capital
of the company)
Preceding 3
Months
ended
30.06.2015
UNAUDITED
Corr. 3 months
ended in the
previous year
30.09.2014
UNAUDITED
Segment Revenue
a) Spinning
b) Denim Manufacturing
c) Power Plant
d) Garment
Total
Less: Inter Segment revenue
Net Sales / Income from Operations
Segment Results
(Profit (+) / Loss (-) before tax and Interest from each segment)
a) Spinning
b) Denim manufacturing
c) Power Plant
d) Garment
Total
Less: (i) Interest
(ii) Other Un-allocable Expenditure net off Un-allocable income
Total Profit / (Loss) before tax
Capital Employed
(Segment Assets - Segment Liabilities)
a) Spinning
b) Denim Manufacturing
c) Power Plant
d) Garment
TOTAL :
Previous
Year
ended
31.03.2015
AUDITED
17759.05
249.34
18008.39
18453.73
260.61
18714.34
18354.08
129.05
18483.13
36212.78
509.95
36722.73
36335.29
322.17
36657.46
70500.91
824.69
71325.60
9639.47
0.00
(949.94)
10388.41
0.00
(873.58)
11237.29
20027.88
0.00
(1823.52)
23121.94
(1329.08)
(3378.77)
39847.43
1532.74
(761.71)
1733.02
1611.45
745.55
3486.17
16265.72
1585.31
1562.16
711.12
3421.88
16795.30
1373.52
1847.47
791.57
2918.15
16838.92
3318.33
3173.61
1456.67
6908.05
33061.02
2668.04
3486.32
1577.83
5855.88
33331.24
5492.32
6469.41
3179.59
10464.05
66223.83
1742.67
27.21
1919.04
22.05
1644.21
42.56
3661.71
49.26
3326.22
58.79
5101.77
108.62
1769.88
819.96
1941.09
784.25
1686.77
883.69
3710.97
1604.21
3385.01
1766.80
5210.39
3367.15
949.92
1156.84
803.08
2106.76
1618.21
1843.24
949.92
(7.80)
(88.82)
1060.22
803.08
(7.80)
(88.82)
2010.14
1618.21
121.72
(133.79)
1831.17
203.00
50.00
253.00
696.92
696.92
1667.23
226.00
141.00
367.00
693.22
693.22
1667.23
168.33
50.00
218.33
584.75
584.75
1667.23
429.00
191.00
620.00
1390.14
1390.14
1667.23
339.19
100.00
439.19
1179.02
1179.02
1667.23
382.00
232.36
614.36
1216.81
1216.81
1667.23
4.18
4.18
4.16
4.16
3.73
3.51
8.34
8.34
7.81
7.07
7.35
7.00
7345401
44.06
7345401
44.06
7345401
44.06
7345401
44.06
7345401
44.06
7345401
44.06
640665
6.87
640665
6.87
640665
6.87
640665
6.87
640665
6.87
640665
6.87
3.84
3.84
3.84
3.84
3.84
3.84
8686224
93.13
8686224
93.13
8686224
93.13
8686224
93.13
8686224
93.13
8686224
93.13
52.10
52.10
52.10
52.10
52.10
52.10
21948.56
(Rs. in Lakhs)
(Rs. in Lakhs)
5690.72
10626.91
1127.15
1950.80
19395.58
1636.53
17759.05
6275.51
11080.45
1224.58
1567.81
20148.35
1694.62
18453.73
7009.62
9947.46
1162.07
1759.02
19878.17
1524.09
18354.08
11966.23
21707.36
2351.73
3518.61
39543.93
3331.15
36212.78
13890.16
20399.71
2248.00
2950.25
39488.12
3152.83
36335.29
27598.03
39238.48
3790.83
5744.97
76372.31
5871.40
70500.91
95.92
1458.79
115.03
100.14
1769.88
819.96
380.47
1221.35
184.51
58.14
1844.47
784.25
302.95
1163.75
0.50
219.57
1686.77
883.69
476.39
2680.14
299.54
158.28
3614.35
1604.21
649.29
2408.77
68.35
258.60
3385.01
1766.80
1203.45
3637.63
(60.78)
418.02
5198.32
3367.15
949.92
1060.22
803.08
2010.44
1618.21
1831.17
27371.20
28772.75
13491.22
4925.72
74560.89
22700.63
28998.12
13359.51
4725.31
69783.57
18453.48
31153.28
12718.33
3441.37
65766.46
27371.20
28772.75
13491.22
4925.72
74560.89
18453.48
31153.28
12718.33
3441.37
65766.46
18697.77
28719.99
13406.15
4142.99
64966.90
NOTES: 1. The above results subjected to the limited review by the Auditors, were reviewed and recommended by the Audit committee and taken on record by the Board of Directors at their meeting held
on 7th November 2015. 2. The company has commenced Commercial production of its New Spinning Unit at MIDC, Nandgaonpet(Addl. Amravati), Textile Park, Dist.Amravati,Maharashtra on 25th
September 2015. 3.The details of the funds utilised during the quarter on the new project at Amravati. Land & Civil Works - Rs.1255 lakhs; Plant & Machinery - Rs.2931 lakhs and Others - Rs.1014
lakhs. 4. Tax Expense represents provision for Income Tax & Deferred Tax for the financial year, under Income Tax Act, 1961. 5. Figures of the previous quarters/period/year figures have been
regrouped and reclassified, wherever considered necessary to correspond with current period presentation. 6.Status of investors Complaints for 3 months ended 30.09.2015: pending at the beginning
of the quarter:0, Received during the quarter: 25, Disposed of during the quarter: 25, Remaining unresolved at the end of the quarter:0.
Secunderabad
7th November, 2015
59
60