You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
OPTO CIRCUITS (INDIA) LIMITED, BANGALORE.<br />
CASH FLOW STATEMENT FOR THE YEAR ENDED 31ST MARCH 2006<br />
I. Cash flow from Operating Activities<br />
Cash Inflow<br />
31.03.2006 31.03.2005<br />
Net Pr<strong>of</strong>it Before Tax and Non-Recurring Items 351,597,149 194,143,674<br />
Add : Depreciation 12,350,430 12,883,235<br />
Loss on Sale <strong>of</strong> Assets & Other Non Cash Items (3,457,755) (3,766,267)<br />
360,489,824 203,260,642<br />
Less: Dividend Received 3,153,165 3,153,165<br />
Less: Interest Received & Other Non Cash Items 425,887 75,188<br />
Adjusted Cash Flow From Pr<strong>of</strong>its 356,910,772 200,032,289<br />
Total Cash Inflows<br />
Cash Outflow<br />
A 356,910,772 200,032,289<br />
Increase in Trade & Other Receivables (426,367,595) 41,160,626<br />
Increase/(Decrease) in Inventories (20,303,739) 45,221,826<br />
Decrease in Loans & Advances 14,194,533 30,858,100<br />
Increase in Trade & Other Payables 27,855,871 (12,002,456)<br />
Income Tax Paid & Other Prior year expenses (976,795) 1,205,480<br />
Total Cash Outflows<br />
B (405,597,725) 106,443,577<br />
Net Cash Flow From Operating Activities [A-B] (48,686,953) 93,588,712<br />
II. Cash Flow from Investing Activities<br />
Cash Inflow<br />
Sale <strong>of</strong> Fixed Assets 10,217,235 129,169<br />
Dividend Received 3,153,165 3,153,165<br />
Interest Received 425,887 75,188<br />
Total Cash Inflows<br />
Cash Outflow<br />
A 13,796,287 3,357,522<br />
Increase in Capital WIP (7,895,126)<br />
Purchase <strong>of</strong> Fixed Assets B 34,345,603 19,033,491<br />
Purchase <strong>of</strong> Investment 298,551,519<br />
Total Cash Outflow 325,001,996<br />
Net Cash Flow From Investing Activities [A-B] (311,205,710) (15,675,969)<br />
III Cash Flow from Financing Activities<br />
Cash Inflow<br />
Proceeds from Issue <strong>of</strong> Share Capital including premium -<br />
Proceeds from Borrowings-Term Loan 244,609,428 50,000,000<br />
-Short term borrowings 193,247,223 -<br />
Proceeds from Unsecured Loan 2,162,405<br />
Total Cash Inflows<br />
Cash Outflow<br />
A 440,019,056 50,000,000<br />
Repayment <strong>of</strong> Borrowings-Other term loans 4,643,573 64,905,985<br />
Payment on public Issue Expenses 13,843,720<br />
Dividend Paid (including tax on dividend) 62,224,369 46,527,849<br />
Total Cash Outflows B<br />
80,711,661 111,433,834<br />
Net Cash Flow From Financing Activities [A-B] 359,307,395 (61,433,834)<br />
Net Increase / (Decrease) in Cash & Cash Equivalents [I+II+III] (585,268) 16,478,909<br />
Cash & Cash Equivalents as at (Opening) 23,021,249 6,542,340<br />
Cash & Cash Equivalents as at (Closing) 22,435,982 23,021,249<br />
Note : Previous Years figures have been regrouped and recast wherever necessary to conform to the current year's format and (-) figures indicates outflow.<br />
AUDITOR'S CERTIFICATE<br />
st<br />
We have examined the above Cash Flow Statement <strong>of</strong> <strong>Opto</strong> <strong>Circuits</strong> (India) Limited, for the year ended 31 March 2006. The statement has been<br />
prepared by the Company in accordance with the requirement under Clause 32 <strong>of</strong> the Listing Agreement with the Stock Exchanges and is based on and<br />
st<br />
is in agreement with the corresponding Pr<strong>of</strong>it and Loss Account and Balance Sheet <strong>of</strong> the Company for the year ended 31 March 2006.<br />
As per our report <strong>of</strong> even date<br />
For OPTO CIRCUITS (INDIA) LIMITED For ANAND SHENOY & CO.,<br />
Chartered Accountants<br />
sd/- sd/- sd/- sd/-<br />
VINOD RAMNANI USHA RAMNANI ROSE CHINTAMANI G.C. SOMADAS<br />
Chairman & Managing Director<br />
Place:Bangalore<br />
th<br />
Date : 13 June 2006.<br />
Executive Director Company Secretary Partner<br />
M.No.: 18636<br />
61