Docstoc

TTEX

Document Sample
TTEX Powered By Docstoc
					                                                                                              Regd off: ITPB Road, Whitefield, Bangalore - 560 048
TATA ELXSI LIMITED                                                                            E-Mail:    veekay@tataelxsi.co.in
                                                                                              Web site: www.tataelxsi.com
                                                                                              Telephone: (080) 2297 9736 Fax: (080) 2297 9770
SOFTWARE                                                                             TATA     Tr agent: TSR Darashaw, H. Moosa Patrawala Ind. Est., E.Moses Rd., Mumbai - 11
Chairman: Syamal Gupta                                                           SEC: Vijay Krishnamurthy (CFO)                         AUD: Deloitte Haskins & Sells
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
 1992   500408            TELX:IN     10           163.8          4.7              -0.8         8.8          6.9          4.3          5,100.7              41.6        INE670A01012
SHAREHOLDING                                                     FX Transaction (FY09)                               ADJUSTED DAILY SHARE PRICE DATA
Indian Promoters           : 44.3%               Exports (fob)          Rs m         0
Foreign collaborators      :  0.0%               Imports (cif)          Rs m       144
                                                                                                      (Rs)
Indian inst/Mut Fund       : 12.0%               Fx inflow              Rs m     3,397          400
FIIs/GDR                   :  1.1%               Fx outflow             Rs m       999                                                                       DAILY
Free float                 : 42.7%               Net fx                 Rs m     2,398
Shareholders               : 56,018                                                                                                                          100 DMA
                                                                                                300
                           No. of months                  12            12              12
                             Year ending            31/03/07      31/03/08        31/03/09
EQUITY SHARE DATA
                                                                                                200
High                                  Rs                 320            365            224
Low                                   Rs                 147            138              75
Sales per share                       Rs                98.9          129.1          134.7
Earnings per share                    Rs                16.7           17.0           18.7      100
Cash flow per share                   Rs                19.5           21.3           23.8
Dividends per share                   Rs                7.00           7.00           7.00
Dividend yield (eoy)                  %                  3.0            2.8             4.7
                                                                                                  0
Book value per share                  Rs                29.7           38.2           48.7
Shares outstanding (eoy)              m                31.14          31.14          31.14        Aug-06             Jun-07            Feb-08              Nov-08           Aug-09
Bonus/Rights/Conversions                                    -              -              -
Price / Sales ratio                   x                   2.4            1.9            1.1                               No. of months                12           12            12
Avg P/E ratio                         x                 14.0           14.8             8.0                                 Year ending          31/03/07     31/03/08      31/03/09
                                                                                               CASH FLOW
P/CF ratio (eoy)                      x                 12.0           11.8             6.3
Price / Book Value ratio              x                   7.9            6.6            3.1    From Operations                         Rs   m        611              146           876
Dividend payout                       %                 41.8           41.3           37.5     From Investments                        Rs   m       -325             -409          -138
Avg Mkt Cap                           Rs m             7,271          7,832          4,655     From Financial Activity                 Rs   m       -230              279          -714
No. of employees                      `000                  3              4            NA     Net Cashflow                            Rs   m         55               15            24
Total wages/salary                    Rs m             1,495          2,136          2,276
Avg. sales/employee                   Rs Th          1,127.8        1,126.7             NA                                       INTERIM RESULTS
Avg. wages/employee                   Rs Th            547.4          598.7             NA                                           2QFY09  3QFY09            4QFY09        1QFY10
Avg. net profit/employee              Rs Th            190.8          148.0             NA     Net sales                   Rs    m     1,093   1,064             1,063          905
                                                                                               Gross profit                Rs    m       223      186              279           119
INCOME DATA                                                                                    Gross profit margin         %            20.4     17.5             26.2          13.1
Net Sales                             Rs     m         3,080            4,020        4,194     Net profit                  Rs    m       156      121              233            72
Other income                          Rs     m             4               23             2    Net profit margin           %            14.3     11.4             21.9           8.0
Total revenues                        Rs     m         3,084            4,043        4,196
Gross profit                          Rs     m           691              747          815
Depreciation                          Rs     m            87              134          160
Interest                              Rs     m             3               21           38
Profit before tax                     Rs     m           605              615          619
Minority Interest                     Rs     m             0                0             0
Prior Period Items                    Rs     m             0                0             0
Extraordinary Inc (Exp)               Rs     m             0                0             0
Tax                                   Rs     m            84               87           38
Profit after tax                      Rs     m           521              528          581
Gross profit margin                   %                 22.4             18.6         19.4
Effective tax rate                    %                 13.9             14.1           6.1
Net profit margin                     %                 16.9             13.1         13.9

BALANCE SHEET DATA
Current assets                        Rs m             1,031            1,584        1,485
Current liabilities                   Rs m               794              792          770
Net working cap to sales              %                   7.7            19.7         17.0
Current ratio                         x                   1.3              2.0          1.9
Inventory Turnover                    Days                  0                0            0
Debtors Turnover                      Days                71               95           74
Net fixed assets                      Rs m               726            1,005          984
Share capital                         Rs m               311              311          311
"Free" reserves                       Rs m               612              877        1,204
Net worth                             Rs m               926            1,191        1,518
Long term debt                        Rs m                  0                0            0
Total assets                          Rs m             1,757            2,589        2,468
Interest coverage                     x                202.7             30.3         17.3
Debt to equity ratio                  x                   0.0              0.0          0.0
Sales to assets ratio                 x                   1.8              1.6          1.7
Return on assets                      %                 56.6             46.1         40.8
Return on equity                      %                 56.3             44.3         38.3
Return on capital                     %                 65.7             53.4         43.3
Exports to sales                      %                   0.0              0.0          0.0
Imports to sales                      %                   6.1              9.5          3.4
                                                                         GET MORE INFO AT WWW.EQUITYMASTER.COM

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:3
posted:11/6/2010
language:English
pages:1