NOIDA TOLL BRIDGE COMPANY LIMITED

 

 

 

 

 

 

 

 

UNAUDITED FINANCIAL RESULTS FOR THE QUARTER ENDED JUNE 30, 2010

 
             
                                                      (Rs. in Lacs)  
Sl.No.   Particulars Quarter ended Quarter ended  Year Ended  
  30.06.2010 30.06.2009 31.03.2010  
      (UnAudited) (UnAudited) (Audited)  
(1)   (2) (3) (4) (6)  
1   Net Sales / Income from Operations

           2,045.86

            1,983.06

          8,305.86

 

    Total Revenue

           2,045.86

            1,983.06

          8,305.86

 
2   Total Expenditure        
    a)     O & M Expenses

             180.23

               207.88

             769.59

 
    b)    Consumption of Cards/On Board units           

                 3.92

                  4.99

               26.84

 
    c)     Staff cost

             143.41

               147.48

             685.98

 
    d)     Legal and Professional Charges

               44.31

                87.41

             362.31

 
    e)     Advertisement and Business promotion

                 3.44

                  4.22

               14.63

 
    f)    Rates & Taxes

               13.00

                24.87

               74.47

 
    g)     Other expenditure

               36.09

                36.16

             193.06

 
    h)     Overlay

               20.58

                31.89

               82.55

 

    i)     Depreciation/Amortisation

             124.13

               133.98

             514.66

 
    Total Expenditure

             569.11

               678.88

          2,724.09

 
3   Profit (+) / Loss (-) from Operations before Other Income, Interest & Exceptional items Activities before tax (1-2)

1,476.75

1,304.18

5,581.77

 
4   Other Income

32.81

5.59

181.30

 
5   Profit (+) / Loss (-) from before Interest & Exceptional items Activities before tax   (3+4)

1,509.56

1,309.77

5,763.07

 
6   Interest

             363.58

               358.49

          1,717.99

 
7   Profit (+) / Loss (-) after Interest & before Exceptional items Activities before tax   (5-6)

1,145.98

951.28

4,045.08

 
8   Exceptional items                     -                        -                       -    
9   Profit (+) / Loss (-) from Ordinary Activities before tax (7-8)

1,145.98

951.28

4,045.08

 
10   Tax Expenses        
  - Income Tax 

             228.40

               161.72

             687.46

 
  - MAT Credit

            (206.28)

                     -  

                    -  

 
  - Deferred Tax

             116.50

                95.00

             602.17

 
11   Net Profit(+)/Loss(-) from Ordinary Activities after tax (9-10)

1,007.36

694.56

2,755.45

 
12   Extraordinary items (Net of tax expense)                     -                        -                       -    
13   Net Profit (+) / Loss (-) for the period     (11-12)

1,007.36

694.56

2,755.45

 
14   Paid-up equity share capital         
  (Face Value Rs 10)

         18,619.50

          18,619.50

        18,619.50

 
15   Paid-up Debt Capital

         16,860.56

          19,332.88

        16,899.73

 
16   Reserves excluding Revaluation Reserves as per balance sheet of previous accounting year 

         24,187.49

          21,119.24

        23,180.14

 
17   Debenture Redemption Reserve

             162.18

               110.57

             147.48

 
18   Earning Per Share (EPS)        
  a Basic and diluted EPS before extraordinary items for the period, for the year to date and for the previous year (not to be annualized)

0.54

0.37

1.48

 

  b Basic and diluted EPS after extraordinary items for the period, for the year to date and for the previous year (not to be annualized)

0.54

0.37

1.48

 
19   Debt Equity Ratio

0.39

0.49

0.40

 

20   Debt Service Coverage Ratio (DSCR)

3.49

1.52

1.22

 

21   Interest Service Coverage Ratio (ISCR)

4.15

3.65

3.35

 
             
22   Public Shareholding        
    -    Number of Shares

135,485,495

13,358,545

134,708,995

 
    -    Percentage of Shareholding

72.77%

71.89%

72.35%

 
23   Promoters and promoter group Shareholding        
  a Pledged/Encumbered        
    -    Number of Shares

NIL

NIL

NIL

 

    -    Percentage of Shares (as a % of the total shareholding of promoter and promoter group)

N/A

N/A

N/A

 

    -    Percentage of Shares (as a % of the total share capital of the company)

N/A

N/A

N/A

 
  b Non-encumbered        
    -    Number of Shares

49095007

49095007

49095007

 
    -    Percentage of Shares (as a % of the total shareholding of promoter and promoter group)

100.00%

100.00%

100.00%

 
    -    Percentage of Shares (as a % of the total share capital of the company)

26.37%

26.37%

26.37%

 
             
Notes:            
             
1   The above results have been taken on record by the Board of Directors at a meeting held on July 20, 2010.
             
2   The Company has only one business segment and therefore reporting of segment wise information under Clause 41 of the Listing Agreement is not applicable.
3   There were no complaints pending at the beginning of the quarter. The Company received one complaint during the quarter and there were no complaints pending at the end of the quarter.
             
4   Tax expense for the quarter has been reduced due to recognition of MAT Credit in accordance with provision of Income tax Act, 1961 and Guidance Note thereon issued by ICAI.
             
5   The Company had applied for and was granted renewal of permission from Municipal Corporation of Delhi (MCD) to display advertisements for a period of five years w.e.f 1.8.2009 subject to payment of monthly license fee @ Rs 115/- per sq.ft. of the total display area or 25% of the gross revenue generated out of display whichever was higher. The Company has been sharing 25% of the revenue with MCD since inception. The Company contested the aforesaid imposition @ Rs.115 on the ground that same was not permitted by the 2008 Outdoor Advertisement policy. The MCD, however cancelled the permission vide Order dated 10.05.2010 for nonpayment @ Rs 115. The Company filed a Writ Petition before the Hon’ble Delhi High Court for quashing of the aforesaid Order.
    After hearing the submissions of the Company, the Hon'ble Court vide order dated 25.05.2010 stayed the operation of the impungned order subject to NTBCL depositing 50% of the arrears of License fee to be calculated @ Rs. 115/- per sqft of the display and continuing to deposit license fee at the said rate every month till the final disposal of the Writ Petition. The matter is next listed on August 27,2010.
    The Company has paid Rs 80 lacs to MCD in compliance with the Court order and has booked the same under Advance till the disposal of the Writ Petition.
             
6   Coverage Ratios have been Calculated as under ;  
  a) Debt Equity Ratio = Total Debt/(Paid-up Equity Share Capital+Reserves excluding Revaluation Reserve)
  b) Debt Service Coverage Ratio= Profit before Interest,Exceptional Items & tax / (Interest+Principal Repayment)
  c) Interest Service Coverage Ratio= Profit before Interest,Exceptional Items & tax / Interest Expenses
             
7   Previous period figures have been regrouped / reclassified wherever necessary.   
             
       
             
             
  For and on behalf of the Board of Directors      
       
           
             
             
       
    R.K.Bhargava      
  Chairman      
Noida      
    July 20, 2010