APR Constructions Limited - Saffron Capital
APR Constructions Limited - Saffron Capital
APR Constructions Limited - Saffron Capital
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
ANNEXURE - V<br />
SUMMARY STATEMENT OF CASH FLOWS, AS RESTATED<br />
The Cash Flows of the company for the five financial years ended on 31 st March of 2006 to 2010 and for the 8<br />
months period ended on 30 th November, 2010 read with significant accounting policies, notes on accounts are<br />
set out below:<br />
(Rs. in lakhs)<br />
Particulars As at As at 31st March<br />
30-11-2010 2010 2009 2008 2007 2006<br />
A. Cash Flows from operating activities<br />
Net Profit before tax 1,336.12 2,334.11 1,610.33 1,576.68 1,748.01 907.87<br />
Adjustments for:<br />
Depreciation 394.69 578.17 469.42 282.21 214.36 123.90<br />
Misc. Exp - - 0.00 0.00 0.00 0.00<br />
Loss/profit on sale of fixed assets - 0.80 - - (632.27) -<br />
Interest income (83.42) (288.29) (202.77) (133.52) (92.81) (80.54)<br />
Investments Written off 20.00 - - - - -<br />
Lease Rent on Property (8.00) (7.42) - - - -<br />
Share of Profit from Joint Ventures (19.15) (31.09) (24.99) (12.22) - -<br />
Interest expense 974.35 1,294.57 1,143.37 450.16 298.60 209.01<br />
Operating profit before working capital<br />
changes 2,614.59 3,880.85 2,995.35 2,163.31 1,535.90 1,160.24<br />
Inventory (1,194.71) (1,647.28) (1,526.87) (1,335.90) (622.74) (12.91)<br />
Trade Receivable 575.18 (1,109.95) (1,398.96) 341.75 (500.86) (104.15)<br />
Loans & Advances (163.66) (1,328.74) (1,487.88) (479.04) (1,217.95) (104.45)<br />
Trade Payables (649.45) 1,727.90 (613.80) 534.73 78.50 (2.25)<br />
Other current liabilities 8.34 (1.03) 12.96 7.62 2.61 8.28<br />
Cash generated from operations 1,190.29 1,521.75 (2,019.20) 1,232.47 (724.54) 944.76<br />
Direct Tax paid (805.50) (510.54) (532.88) (598.06) (319.17) (151.49)<br />
Prior period expenses / incomes - - - - -<br />
Net cash generated from operating activities<br />
(A)<br />
384.79 1,011.21 (2,552.08) 634.41 (1,043.71) 793.27<br />
B. Cash Flows from investing activities<br />
Purchase of fixed assets (48.17) (188.19) (2,562.37) (653.33) (1,222.65) (1,434.89)<br />
Sale of Fixed assets 4.30 - - 900.00 -<br />
Interest received 83.42 288.29 202.77 133.52 92.81 80.54<br />
Investments Written off (20.00) - - - - -<br />
Increase in Investments 0.76 (33.28) (26.07) (12.76) - -<br />
Lease Rent on Property 8.00 7.42 - - - -<br />
Share of Profit from Joint Ventures 19.15 31.09 24.99 12.22<br />
Net Cash used in investing<br />
activities (B)<br />
43.16 109.63 (2,360.68) (520.35) (229.84) (1,354.35)<br />
C. Cash flow from financing activities<br />
Increase in share capital - - 607.72 215.43 200.00 400.00<br />
Increase in share money deposit - - - (12.91) - -<br />
Decrease in Reserves - - (607.72) (202.57) (200.00) -<br />
Increase / decrease in long-term borrowings (1544.24) (1443.04) 3701.01 1,292.29 464.07 966.34<br />
Increase / decrease in short-term borrowings 1537.89 760.58 2047.60 619.15 507.08 563.93<br />
Interest paid (974.35) (1,294.58) (1,143.37) (450.16) (298.60) (209.01)<br />
Net cash from financing activities [C] (980.70) (1,977.04) 4,605.24 1,461.23 672.55 1,721.26<br />
Net increase / decrease in cash and cash<br />
equivalents (A + B + C)<br />
(552.75) (856.19) (307.52) 1,575.29 (601.00) 1,160.18<br />
Opening balance of cash and cash equivalents 2,653.21 3,509.40 3,816.92 2,241.63 2,842.63 1,682.45<br />
Closing balance of cash and cash equivalents 2,100.46 2,653.21 3,509.40 3816.92 2,241.63 2,842.63<br />
159