|
(Rs.
in crores)
|
|
Particulars
|
Nine
months
ended
31-12-2003
|
Quarter
ended
31-3-2004
|
Quarter
ended
31-3-2003
|
Year
ended
31-3-2004
|
Year
ended
31-3-2003
|
Consolidated
Year
ended
31-3-2004
|
Consolidated
Year
ended
31-3-2003
|
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
(Audited)
|
(Audited)
|
(Audited)
|
|
Net
sales / Income from operations
|
671.02
|
287.50
|
258.74
|
958.52
|
797.90
|
963.78
|
807.50
|
|
Other
income
|
1.43
|
0.66
|
9.06
|
2.09
|
10.40
|
37.17
|
15.00
|
|
|
|
Total
income
|
672.45
|
288.16
|
267.80
|
960.61
|
808.30
|
1,000.95
|
822.50
|
|
Expenditure
|
|
|
|
|
|
|
|
|
Decrease
/ (increase) in stock in trade
|
(69.15)
|
34.48
|
36.85
|
(34.67)
|
(5.04)
|
(34.74)
|
(2.76)
|
|
Consumption
of raw materials
|
457.81
|
135.66
|
132.59
|
593.47
|
473.23
|
593.76
|
475.07
|
|
Excise
duty
|
46.17
|
17.47
|
14.67
|
63.64
|
61.96
|
63.64
|
61.96
|
|
Staff
cost
|
62.01
|
22.97
|
13.32
|
84.98
|
71.57
|
85.18
|
72.24
|
|
VRS
cost
|
7.20
|
2.40
|
1.74
|
9.60
|
5.18
|
9.60
|
5.18
|
|
Advertising
|
48.47
|
11.35
|
12.62
|
59.82
|
47.44
|
61.06
|
48.80
|
|
Other
expenditure
|
67.17
|
14.52
|
17.29
|
81.69
|
63.69
|
88.19
|
63.17
|
|
|
|
Total
expenditure
|
619.68
|
238.85
|
229.08
|
858.53
|
718.03
|
866.69
|
723.66
|
|
Interest
|
30.30
|
7.32
|
8.59
|
37.62
|
41.35
|
42.19
|
46.43
|
|
Depreciation
|
16.60
|
4.87
|
4.32
|
21.47
|
21.14
|
23.17
|
21.27
|
|
Amortisation
|
2.97
|
0.99
|
0.17
|
3.96
|
8.00
|
6.40
|
10.50
|
|
Profit
/ (Loss) before exceptional item
|
2.90
|
36.13
|
25.64
|
39.03
|
19.78
|
62.50
|
20.64
|
|
Exceptional
items
|
|
|
|
|
|
|
|
|
Provision
for diminution in value of investments
|
-
|
10.00
|
10.00
|
10.00
|
10.00
|
-
|
-
|
|
Provision
for doubtful loans and advances
|
-
|
15.00
|
-
|
15.00
|
-
|
-
|
-
|
|
Add:
Share of profits less losses of associates
(net of amortisation of goodwill on
consolidation)
|
-
|
-
|
-
|
-
|
-
|
0.20
|
(5.14)
|
|
|
|
Profit
/ (Loss) before taxes
|
2.90
|
11.13
|
15.64
|
14.03
|
9.78
|
62.70
|
15.50
|
|
Income
taxes - Current tax
|
5.79
|
3.17
|
4.23
|
8.96
|
4.87
|
10.23
|
5.35
|
|
-
Deferred tax
|
(4.58)
|
(1.86)
|
(0.09)
|
(6.44)
|
(2.99)
|
(6.44)
|
(3.00)
|
|
Profit
/ (Loss) after taxes for the year
|
1.69
|
9.82
|
11.50
|
11.51
|
7.90
|
58.91
|
13.15
|
|
Less:
Income tax of earlier years
|
-
|
0.33
|
1.69
|
0.33
|
1.69
|
0.33
|
1.69
|
|
Net
Profit
|
1.69
|
9.49
|
9.81
|
11.18
|
6.21
|
58.58
|
11.46
|
|
Paid-up
equity share capital (face value:
Rs.10 per share)
|
42.28
|
42.28
|
42.28
|
42.28
|
42.28
|
42.28
|
42.28
|
|
Paid-up
preference share capital
|
40.00
|
40.00
|
40.00
|
40.00
|
40.00
|
40.00
|
40.00
|
|
Reserves
excluding revaluation reserves
|
-
|
-
|
-
|
82.85
|
80.19
|
83.55
|
37.78
|
|
Basic
and diluted earnings per equity share
(Rupees)
|
(0.28)
|
2.04
|
2.09
|
1.76
|
0.60
|
12.97
|
1.84
|
|
Aggregate
of Non-Promoter shareholding
|
|
|
|
|
|
|
|
|
-
Number of shares
|
19,921,591
|
19,921,521
|
19,078,141
|
19,921,521
|
19,078,141
|
19,921,521
|
19,078,141
|
|
-
Percentage of shareholding
|
47.1%
|
47.1%
|
45.1%
|
47.1%
|
45.1%
|
47.1%
|
45.1%
|
|
Segment
Results
|
|
Net
sales / Income from segments
|
|
|
|
|
|
|
|
|
Watches
& Clocks
|
350.34
|
184.15
|
146.73
|
534.49
|
453.89
|
574.69
|
466.81
|
|
Jewellery
|
321.72
|
103.96
|
112.38
|
425.68
|
345.13
|
425.83
|
346.42
|
|
|
|
Total
|
672.06
|
288.11
|
259.11
|
960.17
|
799.02
|
1,000.52
|
813.23
|
|
Profit
/ (Loss) from segments before interest
and taxes
|
|
|
|
|
|
|
|
|
and
after share of profits less losses
of associates
|
|
|
|
|
|
|
|
|
Watches
& Clocks
|
15.19
|
40.36
|
17.76
|
55.55
|
37.88
|
84.87
|
38.89
|
|
Jewellery
|
17.53
|
3.04
|
7.46
|
20.57
|
13.72
|
20.66
|
13.61
|
|
|
|
Total
|
32.72
|
43.40
|
25.22
|
76.12
|
51.60
|
105.53
|
52.50
|
|
Less
: Interest attributable to segments
|
27.91
|
6.63
|
8.26
|
34.54
|
40.13
|
39.11
|
45.20
|
|
Operating
profit / (loss) from segments
|
4.81
|
36.77
|
16.96
|
41.58
|
11.47
|
66.42
|
7.30
|
|
Less
: Exceptional items
|
|
|
|
|
|
|
|
|
Provision
for diminution in value of investments
|
-
|
10.00
|
10.00
|
10.00
|
10.00
|
-
|
-
|
|
Provision
for doubtful loans and advances
|
-
|
15.00
|
-
|
15.00
|
-
|
-
|
-
|
|
Profit
/ (loss) from segments before taxes
|
4.81
|
11.77
|
6.96
|
16.58
|
1.47
|
66.42
|
7.30
|
|
Unallocable
income net of unallocable expenditure
|
(1.91)
|
(0.64)
|
8.68
|
(2.55)
|
8.31
|
(3.72)
|
8.20
|
|
Profit
/ (loss) before taxes
|
2.90
|
11.13
|
15.64
|
14.03
|
9.78
|
62.70
|
15.50
|
|
Capital
Employed in segments Watches &
Clocks
|
463.37
|
449.89
|
491.74
|
449.89
|
491.74
|
448.94
|
447.29
|
|
Jewellery
|
94.92
|
112.11
|
124.33
|
112.11
|
124.33
|
112.11
|
124.87
|
|
Others
(Corporate)
|
46.94
|
44.98
|
55.04
|
44.98
|
55.04
|
46.63
|
57.07
|
|
|
|
Total
|
605.23
|
606.98
|
671.11
|
606.98
|
671.11
|
607.68
|
629.23
|