Particulars 1809 (3) 1709 (3) Var. (%) 1809 (6) 1709 (6) Var. (%) 1803 (12) Net sales 5750.81 5354.84 7 11150.63 10719.28 4 17885.15 OPM(%) 26.2 24.2   23.2 23.2   20.5 OP 1507.84 1296.94 16 2582.05 2489.60 4 3659.98 OI 1456.51 543.92 168 2063.23 1037.87 99 2163.66 PBIDT 2964.35 1840.86 61 4645.28 3527.47 32 5823.64 Interest 1235.61 1392.22 -11 2496.15 2599.10 -4 5203.94 PBDT 1728.74 448.64 285 2149.13 928.37 131 619.70 Depreciation 318.02 348.52 -9 637.76 630.74 1 1254.25 PBT before Regulatory Income & EO 1410.72 100.12 1309 1511.37 297.63 408 -634.55 Regulatory Income -524.65 -159.80 228 -750.91 -400.05 88 571.28 PBT before EO 886.07 -59.68 LP 760.46 -102.42 LP -63.27 EO Income -4200.00 295.39 PL -4200.00 295.39 PL 295.39 PBT -3313.93 235.71 PL -3439.54 192.97 PL 232.12 Tax 47.03 -90.86 PL -221.78 -59.61 272 -151.47 PAT -3360.96 326.57 PL -3217.76 252.58 PL 383.59 Share of profit in Associates -4.07 69.41 PL -7.76 95.29 PL 140.78 Minority Interest 5.13 18.69 -73 -16.99 32.14 LP 41.04 Net profit before profit from discontinued operations -3359.90 414.67 PL -3242.51 380.01 PL 565.41 Profit from Discontinued Operations (net of tax) 3637.09 129.15 2716 3791.38 497.97 661 774.09 Net Profit 277.19 543.82 -49 548.87 877.98 -37 1339.50 Other Comprehensive Income (net of tax) attributable to owners of parent 47.25 -4.31 LP 100.07 -11.34 -982 22.75 Total Comprehensive Income attributable to owners of the Parent 324.44 539.51 -40 648.94 866.64 -25 1362.25 EPS(Rs)* # #   # #   32.4 *EPS on current equity of Rs 263.03 crore; Face Value of Rs 10
Figures in Rs crore
# business being seasonal EPS is not annualised 
Source: Capitaline Corporate Databases

Reliance Infrastructure: Consolidated Segment Results

 

 

Segment 1809 (3) 1709 (3) Var. (%) % to total 1809 (6) 1709 (6) Var. (%) % to total 1803 (12) % to total
Sales                    
Power Business 4585.89 4525.02 1 88 9036.97 8724.00 4 87 15513.03 84
EPC & Contract Business 266.65 340.92 -22 5 611.51 932.06 -34 6 1558.93 8
Infrastructure Business 373.62 329.10 14 7 751.24 663.17 13 7 1384.47 8
Total Sales 5226.16 5195.04 1 100 10399.72 10319.23 1 100 18456.43 100
Inter Segm't Rev                    
Net Sales 5226.16 5195.04 1 100 10399.72 10319.23 1 100 18456.43 100
                     
PBIT                    
Power Business 572.96 697.96 -18 74 1090.47 1255.76 -13 75 2603.69 75
EPC & Contract Business 69.35 60.02 16 9 93.95 185.34 -49 6 475.34 14
Infrastructure Business 130.37 101.56 28 17 271.64 187.75 45 19 396.10 11
Total PBIT 772.68 859.54 -10 100 1456.06 1628.85 -11 100 3475.13 100
LESS: Interest expenes 830.35 879.11 -6   1534.04 1615.83 -5   3226.04  
Other unallocable expenses 3256.26 -255.28 PL   3361.56 -179.95 PL   16.97  
PBT -3313.93 235.71 -1506   -3439.54 192.97 -1882   232.12  
Segment Assets                    
Power Business 27648.53 27871.01 -1 35 27648.53 27871.01 -1 35 27547.74 34
EPC & Contract Business 5131.98 4969.02 3 6 5131.98 4969.02 3 6 4884.59 6
Infrastructure Business 19288.76 18803.46 3 24 19288.76 18803.46 3 24 18981.44 23
Unallocated Assets 27539.54 28395.98 -3 35 27539.54 28395.98 -3 35 30818.17 37
Total 79608.81 80039.47 -1 100 79608.81 80039.47 -1 100 82231.94 100
Assets of Discontinued Operations   19668.93 -100     19668.93 -100   18490.35  
Total Assets 79608.81 99708.40 -20   79608.81 99708.40 -20   100722.29  
Segment Liabilities                    
Power Business 21116.87 20660.53 2 39 21116.87 20660.53 2 39 20922.02 35
EPC & Contract Business 4536.10 5608.20 -19 8 4536.10 5608.20 -19 8 4922.00 8
Infrastructure Business 4660.18 4163.94 12 8 4660.18 4163.94 12 8 4739.21 8
Unallocated Assets 24517.85 29862.93 -18 45 24517.85 29862.93 -18 45 29432.30 49
Total 54831.00 60295.60 -9 100 54831.00 60295.60 -9 100 60015.53 100
Liabilities of Discontinued Operations   15678.38 -100     15678.38 -100   16487.78  
Total Liabilities 54831.00 75973.98 -28   54831.00 75973.98 -28   76503.31  
Note: Figures in Rs crore
" />
single

Reliance Infrastructure has registered just a marginal 1% growth in its consolidated net sales for the quarter ended Dec 2018 to Rs 4115.72 crore. But net profit (after MI, associate profit share) of continuing business was down by 36% to Rs 75.26 crore. Considering near flat revenue growth and 410 bps fall in operating profit margin, as well as higher interest and depreciation cost, higher minority interest and share of loss from associate, the profit at bottom-line was largely due to higher regulatory income. Aided further by higher profit from discontinued business (net of tax) the net profit was up by 8% to Rs 325.26 crore. However with other comprehensive expenses stand higher at RS 33.74 crore (against a profit of Rs 6.75 crore in corresponding previous period); the total comprehensive income attributable to owners was down by 5% to Rs 291.52 crore.

  • Sale for the quarter was up by 1% to Rs 4115.72 crore. But the regulatory income jumped up by 130% to Rs 359.56 crore. Thus the sale including regulatory income was up by 5% to Rs 4475.28 crore driven by growth in revenue of all business segments of the company.
  • The segment revenue of power business was up by 5% to Rs 3782.39 crore (or 85% of sales) largely escalated by higher regulatory income. The segment revenue of infrastructure was up by 10% to Rs 393.98 crore (or 9% of sales). And the segment revenue of EPC was up by 6% to Rs 298.91 crore (or 7% of sales).
  • EBIT was down by 2% to Rs 844.47 crore and the downside at EBIT was largely due to sharp fall in profit of EPC business. The segment profit of power business was higher by 26% to Rs 658.23 crore facilitated by higher sales as well as 300 bps expansion in segment margin to 17.4%. Sharp expansion in segment profit and margin of power business was largely due to higher regulatory income which stood higher by 130% to Rs 359.56 crore. The segment profit of Infrastructure business was up by 29% to Rs 157.18 crore aided by higher sales as well as higher margin. The segment margin of infra expanded by 590 bps to 39.9%. However the segment profit of EPC despite higher sale, was down by sharp 87% to Rs 29.06 crore with its segment margin crash by strong 6910 bps to 9.7%.
  • The PBT was a profit of Rs 109.34 crore for the quarter compared to a loss of Rs 47.59 crore, with interest cost stand at Rs 735.74 crore, a fall of 3%. As tax write-back stand lower at RS 18.97 crore compared to a write-back of Rs 100.60 crore in corresponding previous period, the PAT was up by 142% to Rs 128.31 crore.
  • Share of profit from associates was a loss of Rs 32.41 crore compared to a profit of RS 65.89 crore in the corresponding previous period. The minority interest was a share of profit of Rs 20.64 crore compared to mere Rs 0.48 crore of share of profit in the corresponding previous period. Thus the net profit before profit from discontinued operations was down by 36% to Rs 75.26 crore.
  • The profit from discontinued operations (net of tax) was up by 37% to Rs 250 crore and thus the net profit was up by 8% to Rs 325.26 crore.
  • The other comprehensive Income/expense was an expense of Rs 33.74 crore (compared to an income of Rs 6.75 crore in Q3FY18). And thus the total comprehensive income was eventually lower by 5% to Rs 291.52 crore.

Pursuant to the Share Purchase Agreement entered with Adani Transmission Limited (ATL) for the sale of Mumbai Power Business (MPB), the Parent Company on August 29, 2018 divested its entire stake in its wholly owned subsidiary viz Reliance Energy Generation and Supply (REGSL). The results of the MPB are classified as Discontinued Operations as per lnd AS 105 Non Current Assets held for sale and discontinued operations.

Pursuant to the Scheme of Amalgamation of Reliance Infraprojects with RInfra, sanctioned by the Hon'ble High Court of Judicature at Bombay on March 30, 2011, net foreign exchange loss of Rs 89.55 crore and a gain of Rs 93.26 crore for the quarter and nine month ended December 2018 has been credited to the Consolidated Statement of Profit and Loss and an equivalent amount has been transferred to General Reserve. Had such transfer not been done, the Consolidated Profit before tax for the quarter and 9m period ended December 2018 would have been lower/higher by Rs 61.77 crore and Rs 93.26 crore respectively and General Reserve would have been lower by Rs 93.26 crore. The treatment prescribed under the Scheme overrides the relevant provisions of Ind AS 1 Presentation of Financial Statements.

The dispute between Delhi Airport Metro Express Private (DAMEPL) and Delhi Metro Rail Corporation (DMRC) was referred to arbitration tribunal, which vide its order dated May 11, 2017, granted arbitration award in favour of DAMEPL of Rs 4,662.59 crore on the date of the Award. DMRC challenged the Arbitration award before the single judge of Hon'ble Delhi High Court the Single Judge of Hon'ble Delhi High Court vides its order dated March 06, 2018 upheld the arbitration award and directed DMRC to keep the loan accounts of DAMEPL standard. DMRC preferred an appeal against the order of the single judge before the Division Bench of the Hon'ble Delhi High Court. However it has been set aside by the Division Bench vide its Judgment dated January 15, 2019. DAMEPL has filed special leave petition before the Supreme Court against the said judgment of Division Bench of Hon'ble Delhi High Court. Based on facts of the case and the prevalent legal position, DAMEPL has a fair chance of succeeding in the Supreme Court. During the quarter ended Dec 2018 an amount of Rs 28.30 crore has been accounted as income by DAMEPL.

 Nine month performance

Consolidated sales including regulatory income was up by 2% to Rs 14875.00 crore and that with OPM decline by 190 bps to 19.4%, the operating profit was down by 7% to Rs 2881.81 crore. After accounting for higher other income, lower interest and depreciation, the PBT (before EO) was a profit of Rs 869.86 crore compared to a loss of Rs 150.04 crore in the corresponding previous period. The EO expense jumped to Rs 4200.00 crore (compared to an income of Rs 295.39 crore in corresponding previous period) and thus it was a loss of Rs 3330.17 crore at PBT level compared to a profit of Rs 145.35 crore in the corresponding previous period.

Taxation write back was higher by 50% to Rs 240.75 crore and thus it was a loss of Rs 3089.42 crore at PAT level compared to a profit of Rs 305.56 crore in the corresponding previous period.

Share of loss from associates was Rs 40.16 crore compared to a profit of Rs 161.18 crore in corresponding previous period. Minority interest was share of profit of Rs 37.63crore compared to a share of loss of Rs 31.66 in the corresponding previous period. Thus the net profit before profit of discontinued business was a loss of Rs 3167.21 crore compared to a profit of Rs 498.40 crore in the corresponding previous period. The profit from discontinued business was up by 493% to Rs 4041.39 crore and thus at net profit level it was a profit of Rs 874.18 crore, a fall of 26%.

Other comprehensive income was Rs 63.58 crore compared to an expense of Rs 21.14 crore in the corresponding previous period. Thus the total comprehensive income was down by 19% to Rs 937.76 crore.

Other developments

EPC order book as end of Dec 31, 2018 was Rs 27800 crore flat compared to Rs 27800 crore as end of Sep 30, 2018.

The company has regulatory assets under approval and various arbitration awards won/advanced stages worth Rs 11000 crore.

The company will be zero debt in next financial year.

Reliance Infrastructure: Consolidated Result

 

 

Particulars 1812 (3) 1712 (3) Var. (%) 1812 (9) 1712 (9) Var. (%) 1803 (12)
Net sales 4115.72 4090.67 1 15266.35 14809.95 3 17885.15
OPM(%) 16.8 20.9   21.4 22.6   20.2
OP 691.10 856.88 -19 3273.16 3346.46 -2 3612.86
OI 444.80 484.85 -8 2508.04 1522.73 65 2156.92
PBIDT 1135.90 1341.73 -15 5781.20 4869.19 19 5769.78
Interest 1065.39 1229.93 -13 3561.55 3829.03 -7 5203.94
PBDT 70.51 111.80 -37 2219.65 1040.16 113 565.84
Depreciation 320.73 315.57 2 958.47 946.31 1 1254.25
PBT before Regulatory Income & EO -250.22 -203.77 23 1261.18 93.85 1244 -688.41
Regulatory Income 359.56 156.17 130 -391.35 -243.89 60 571.28
PBT before EO 109.34 -47.60 LP 869.83 -150.04 LP -117.13
EO Income 0.00 0.00   -4200.00 295.39 PL 295.39
PBT 109.34 -47.60 -330 -3330.17 145.35 PL 178.26
Tax -18.97 -100.60 -81 -240.75 -160.21 50 -151.47
PAT 128.31 53.00 142 -3089.42 305.56 PL 329.73
Share of profit in Associates -32.41 65.89 PL -40.16 161.18 PL 140.78
Minority Interest -20.64 -0.48 999 -37.63 31.66 LP 41.04
Net profit before profit from discontinued operations 75.26 118.41 -36 -3167.21 498.40 PL 511.55
Profit from Discontinued Operations (net of tax) 250.00 182.97 37 4041.39 680.96 493 827.95
Net Profit 325.26 301.38 8 874.18 1179.36 -26 1339.50
Other Comprehensive Income (net of tax) attributable to owners of parent -33.74 6.75 PL 63.58 -21.14 LP 22.77
Total Comprehensive Income attributable to owners of the Parent 291.52 308.13 -5 937.76 1158.22 -19 1362.27
EPS(Rs)* # #   # #   30.2
*EPS on current equity of Rs 263.03 crore; Face Value of Rs 10
Figures in Rs crore
# business being seasonal EPS is not annualised 
Source: Capitaline Corporate Databases

Reliance Infrastructure: Consolidated Segment Results

 

 

Segment 1812 (3) 1712 (3) Var. (%) % to total 1812 (9) 1712 (9) Var. (%) % to total 1803 (12) % to total
Sales                    
Power Business 3782.39 3607.82 5 85 12819.36 12331.81 4 86 15513.03 84
EPC & Contract Business 298.91 281.06 6 7 910.42 1213.12 -25 6 1558.93 8
Infrastructure Business 393.98 357.96 10 9 1145.22 1021.13 12 8 1384.47 8
Total Sales 4475.28 4246.84 5 100 14875.00 14566.06 2 100 18456.43 100
Inter Segm't Rev                    
Net Sales 4475.28 4246.84 5 100 14875.00 14566.06 2 100 18456.43 100
                     
PBIT                    
Power Business 658.23 520.55 26 78 1748.70 1776.31 -2 76 2556.57 75
EPC & Contract Business 29.06 221.56 -87 3 122.99 406.90 -70 5 475.34 14
Infrastructure Business 157.18 121.54 29 19 428.83 309.29 39 19 396.10 12
Total PBIT 844.47 863.65 -2 100 2300.52 2492.50 -8 100 3428.01 100
LESS: Interest expenes 735.74 761.93 -3   2269.79 2377.77 -5   3232.80  
Other unallocable expenses -0.61 149.31 PL   3360.90 -30.62 PL   16.95  
PBT 109.34 -47.59 -330   -3330.17 145.35 -2391   178.26  
Segment Assets                    
Power Business 27405.32 26804.34 2 35 27405.32 26804.34 2 35 27547.74 34
EPC & Contract Business 5089.31 4904.96 4 6 5089.31 4904.96 4 6 4884.59 6
Infrastructure Business 19327.64 18789.22 3 24 19327.64 18789.22 3 24 18981.44 23
Unallocated Assets 27361.28 29404.83 -7 35 27361.28 29404.83 -7 35 30818.17 37
Total 79183.55 79903.35 -1 100 79183.55 79903.35 -1 100 82231.94 100
Assets of Discontinued Operations   19106.62 -100     19106.62 -100   18490.35  
Total Assets 79183.55 99009.97 -20   79183.55 99009.97 -20   100722.29  
Segment Liabilities                    
Power Business 20748.18 20457.25 1 38 20748.18 20457.25 1 38 20922.02 35
EPC & Contract Business 4503.40 5365.10 -16 8 4503.40 5365.10 -16 8 4922.00 8
Infrastructure Business 4761.08 4200.73 13 9 4761.08 4200.73 13 9 4739.21 8
Unallocated Assets 24159.40 30530.67 -21 45 24159.40 30530.67 -21 45 29432.30 49
Total 54172.06 60553.75 -11 100 54172.06 60553.75 -11 100 60015.53 100
Liabilities of Discontinued Operations   14656.82 -100     14656.82 -100   16487.78  
Total Liabilities 54172.06 75210.57 -28   54172.06 75210.57 -28   76503.31  
Note: Figures in Rs crore

0 thoughts on “Reliance Infrastructure”

Post Comment





Daily News

VIEW ALL