Docstoc

GBTL

Document Sample
GBTL Powered By Docstoc
					                                                                                             Regd off: Global Vision, ES II, MIDC, TTC Indl. Area, Mahape, Navi Mumbai-701
GTL LIMITED                                                                                  E-Mail:    gtlshares@gtllimited.com
                                                                                             Web site: www.gtllimited.com
                                                                                             Telephone: (022) 2761 2929 Fax: (022) 2768 0171
SOFTWARE                                                           MISCELLANEOUS             Tr agent: In-House
Chairman: Manoj Tirodkar                                                       SEC: V. A. Apte                                         AUD: Godbole Bhave & Co.
Yr of Inc   B. Code       BL. Code    F.V.         Price        % ch 1-m       % ch 12-m       P/E       P/CF           Yield         Mkt cap               Vol.             ISIN
 1987   500160             GTS:IN     10           293.9          -2.0            44.5         21.3          15.2        1.0          27,833.5              54.9        INE043A01012
SHAREHOLDING                                                     FX Transaction (FY09)                              ADJUSTED DAILY SHARE PRICE DATA
Indian Promoters           : 39.8%               Exports (fob)          Rs m        0
Foreign collaborators      :  4.3%               Imports (cif)          Rs m        0
                                                                                                      (Rs)
Indian inst/Mut Fund       :  3.8%               Fx inflow              Rs m      665          325
FIIs/GDR                   : 13.6%               Fx outflow             Rs m      453                                                                       DAILY
Free float                 : 38.6%               Net fx                 Rs m      212
Shareholders               : 54,639                                                                                                                         100 DMA

                           No. of months                   9            12            12       250
                             Year ending            31/03/07      31/03/08      31/03/09
EQUITY SHARE DATA
High                                  Rs          168                   309           275
Low                                   Rs          115                   132           148
Sales per share                       Rs         95.1                 187.3         205.4      175
Earnings per share                    Rs          8.9                  27.1          13.8
Cash flow per share                   Rs         12.1                  32.4          19.4
Dividends per share                   Rs         3.00                  3.00          3.00
Dividend yield (eoy)                  %           2.1                   1.4            1.4
                                                                                               100
Book value per share                  Rs        114.1                 118.3         134.3
Shares outstanding (eoy)              m         97.32                 94.57         94.72       Aug-06              Jun-07            Feb-08            Nov-08               Aug-09
Bonus/Rights/Conversions                  FCCB,ESOP                      BB         ESOP
Price / Sales ratio                   x            1.5                   1.2           1.0                               No. of months                  9           12             12
Avg P/E ratio                         x          15.9                    8.1         15.3                                  Year ending           31/03/07     31/03/08       31/03/09
                                                                                              CASH FLOW
P/CF ratio (eoy)                      x          11.7                    6.8         10.9
Price / Book Value ratio              x            1.2                   1.9           1.6    From Operations                         Rs   m       1,727             2,828      3,044
Dividend payout                       %          33.6                  11.1          21.8     From Investments                        Rs   m         -62              -586     -1,976
Avg Mkt Cap                           Rs m     13,771               20,853         20,033     From Financial Activity                 Rs   m       3,595            -4,876        737
No. of employees                      `000           3                     5             6    Net Cashflow                            Rs   m       5,260            -2,634      1,806
Total wages/salary                    Rs m      1,202                 1,453         2,278
Avg. sales/employee                   Rs Th   2,729.8               3,511.0       3,270.7                                       INTERIM RESULTS
Avg. wages/employee                   Rs Th     354.6                 288.0         383.1                                           2QFY09  3QFY09             4QFY09         1QFY10
Avg. net profit/employee              Rs Th     256.0                 508.4         219.6     Net sales                   Rs    m     4,924   4,678              5,659          4,907
                                                                                              Gross profit                Rs    m       764      698               824            815
INCOME DATA                                                                                   Gross profit margin         %            15.5     14.9              14.6           16.6
Net Sales                             Rs     m         9,254        17,713        19,451      Net profit                  Rs    m       423      322               382            589
Other income                          Rs     m           424           902           716      Net profit margin           %             8.6       6.9               6.8          12.0
Total revenues                        Rs     m         9,678        18,615        20,167
Gross profit                          Rs     m         1,182         1,667         2,322
Depreciation                          Rs     m           309           495           528
Interest                              Rs     m           358           558           792
Profit before tax                     Rs     m           939         1,516         1,718
Minority Interest                     Rs     m              2            -2            -2
Prior Period Items                    Rs     m           -31           -72           -83
Extraordinary Inc (Exp)               Rs     m            14         1,195           -87
Tax                                   Rs     m             56            72          240
Profit after tax                      Rs     m           868         2,565         1,306
Gross profit margin                   %                 12.8            9.4         11.9
Effective tax rate                    %                   6.0           4.7         14.0
Net profit margin                     %                   9.4         14.5            6.7

BALANCE SHEET DATA
Current assets                        Rs m            21,286        21,344        24,324
Current liabilities                   Rs m             7,094        11,023        11,776
Net working cap to sales              %                153.4          58.3          64.5
Current ratio                         x                   3.0           1.9           2.1
Inventory Turnover                    Days                 67           46            57
Debtors Turnover                      Days               156            75            83
Net fixed assets                      Rs m             3,045         3,227         4,529
Share capital                         Rs m               973           946           947
"Free" reserves                       Rs m            10,318        10,533        11,525
Net worth                             Rs m            11,102        11,184        12,724
Long term debt                        Rs m             7,016         7,018        10,113
Total assets                          Rs m            26,569        28,957        34,330
Interest coverage                     x                   3.6           3.7           3.2
Debt to equity ratio                  x                   0.6           0.6           0.8
Sales to assets ratio                 x                   0.3           0.6           0.6
Return on assets                      %                   6.8         17.2            9.2
Return on equity                      %                   7.8         22.9          10.3
Return on capital                     %                   7.1         17.6          10.2
Exports to sales                      %                   0.0           0.0           0.0
Imports to sales                      %                   1.8           0.8           0.0
                                                                         GET MORE INFO AT WWW.EQUITYMASTER.COM

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:2
posted:11/6/2010
language:English
pages:1