| Particulars |
Three months ended 30th Sep, 2004
(Rs. in Lacs) |
Three months ended 30th Sep, 2003
(Rs. in Lacs) |
Nine months ended 30th Sep, 2004
(Rs. in Lacs) |
Nine months ended 30th JSep, 2003
(Rs. in Lacs) |
12 months ended 31st Dec, 2003
(Rs. in Lacs) |
| Global Billing including subsidiaries & China J.V |
| Income From Operations |
12875 |
10401 |
35511 |
27398 |
42340 |
| Other income |
507 |
21 |
809 |
48 |
260 |
| Total Global Billing |
13382 |
10422 |
36320 |
27446 |
42600 |
| Income - Aptech Limited |
| Income from operations |
2018 |
2670 |
6798 |
7184 |
10392 |
| Other Income |
507 |
21 |
809 |
48 |
260 |
| Total Revenue |
2525 |
2691 |
7607 |
7232 |
10652 |
| Employment Expenditure |
341 |
363 |
1052 |
971 |
1330 |
| Training & Education Expense |
742 |
1086 |
2261 |
3041 |
3757 |
| Administration Expenditure |
462 |
434 |
1631 |
1179 |
2679 |
| Interest & finance charges |
52 |
47 |
141 |
135 |
195 |
| Total Expenditure |
1597 |
1930 |
5085 |
5326 |
7960 |
| Gross profit after interest but before Depreciation & Taxation |
928 |
761 |
2522 |
1906 |
2692 |
| Depreciation |
470 |
333 |
1233 |
930 |
1330 |
| Profit beofre tax |
458 |
428 |
1289 |
976 |
1362 |
| Provision for current income tax & wealth tax |
36 |
38 |
101 |
81 |
107 |
| Deferred tax |
|
|
|
|
128 |
| Profit after tax |
422 |
390 |
1188 |
895 |
1127 |
| Equity share capital |
3350.94 |
1814.94 |
3350.94 |
1814.94 |
3350.94 |
| Resereves & Surplus |
|
|
|
|
12261.47 |
| EPS in Rupees (Not annualised) |
| Basic |
1.26 |
2.15 |
3.55 |
2.78 |
5.50 |
| Diluted |
1.26 |
2.11 |
3.54 |
2.78 |
5.45 |
| |
|
|
|
|
|
| Aggregate of Non-Promoter Shareholding |
| - Number of shares |
24881639 |
9521639 |
24881639 |
9431639 |
24881639 |
| - Percent of shareholding |
74.25% |
52.46% |
74.25% |
51.97% |
74.25% |
| Particulars |
Op Balance |
Addition |
Disposals |
Closing Balance |
| Complaints |
Nil |
40 |
40 |
Nil |
For APTECH LIMITED
Pramod Khera
Managing Director
Place : Mumbai
Date : 30.10.04
Unaudited Segment wise Revenue, Results and Capital Employed
| Particulars |
3 months ended 30.09.2004 |
3 months ended 30.09.2003 |
9 months ended
30.09.2004 |
9 months ended
30.09.2003 |
Year ended
31.12.2003
(Audited) |
| 1) Segment Revenue |
| a. Retail |
|
|
|
|
|
| I.T.Education |
991 |
988 |
3202 |
2861 |
5480 |
| Multimedia |
192 |
154 |
574 |
453 |
652 |
| b. Institutional |
835 |
1528 |
3022 |
3870 |
4260 |
| TOTAL |
2018 |
2670 |
6798 |
7184 |
10392 |
| 2) Segment Results |
| a. Retail |
|
|
|
|
|
| I.T.Education |
439 |
199 |
1455 |
709 |
926 |
| Multimedia |
88 |
45 |
298 |
110 |
125 |
| b. Institutional |
294 |
835 |
1289 |
1839 |
2834 |
| TOTAL |
822 |
1079 |
3043 |
2658 |
3885 |
| Less: |
| I. Interest |
52 |
48 |
141 |
136 |
195 |
| II. Other Un-allocable expenditure net of unallocable income |
313 |
603 |
1612 |
1547 |
2328 |
| Total Profit before tax |
458 |
428 |
1289 |
975 |
1362 |
3) Capital Employed
(Segment Assets - Segment Liab.) |
| a. Retail |
|
|
|
|
|
| I.T.Education |
3000 |
3819 |
3000 |
3819 |
4668 |
| Multimedia |
276 |
180 |
276 |
180 |
149 |
| b. Institutional |
2652 |
1089 |
2652 |
1089 |
1050 |
| Unallocable Assets- Liabilities |
10848 |
5668 |
10848 |
5668 |
9746 |
| TOTAL |
16776 |
10755 |
16776 |
10755 |
15613 |
Note:
1) The Company has identified Business Segments as the primary segment. Segments have been identified taking into account the nature of services, the differing risks & returns, the organizational structure & the internal reporting system.
2) Fixed assets are not indentified segment wise as these are used interchangebaly between segments. The management belives that meaningful segregation of Assets & Liabilities on segment basis is currently not praticable.
For APTECH LIMITED
Pramod Khera
Managing Director
Place : Mumbai
Date : 30.10.04