Results     15-Nov-22
Analysis
Frontier Springs
Sales up 42%, net up 30%
Standalone net sales   of Frontier Springs for the quarter ended Sep 2022 has increased 41.94% to Rs 26.77 crore.  Operating profit margin has declined from 11.72% to 10.61%, leading to 28.51% rise in operating profit to Rs 2.84 crore.  Raw material cost as a % of total sales (net of stock adjustments) increased from 42.29% to 49.59%.   Employee cost decreased from 4.30% to 4.06%.   Other expenses fell from 42.54% to 35.67%.   

Other income fell 12.50% to Rs 0.14 crore.  PBIDT rose 25.74% to Rs 2.98 crore.  Provision for interest up 25% to Rs 0.1 crore.  PBDT rose 25.76% to Rs 2.88 crore.  Provision for depreciation rose 10.61% to Rs 0.73 crore.   Profit before tax grew 31.90% to Rs 2.15 crore.  Provision for tax was expense of Rs 0.55 crore, compared to Rs 0.4 crore.  Effective tax rate was 25.58% compared to 24.54%. Profit after tax rose 30.08% to Rs 1.60 crore.  

Half yearly performance


Net sales has increased 21.89% to Rs 50.44 crore.  Operating profit margin has declined from 15.20% to 12.39%, leading to 0.64% decline in operating profit to Rs 6.25 crore.  Raw material cost as a % of total sales (net of stock adjustments) increased from 43.25% to 48.89%.   Employee cost increased from 3.81% to 3.84%.   Other expenses fell from 38.59% to 35.22%.   Other income fell 53.97% to Rs 0.29 crore.  PBIDT fell 5.49% to Rs 6.54 crore.  Provision for interest remained nil.  PBDT fell 5.64% to Rs 6.36 crore.  Provision for depreciation rose 12.21% to Rs 1.47 crore.  Profit before tax down 9.94% to Rs 4.89 crore.  Provision for tax was expense of Rs 1.33 crore, compared to Rs 1.47 crore.  Effective tax rate was 27.20% compared to 27.07%. Profit after tax fell 10.10% to Rs 3.56 crore.  

Other developments

Equity capital stood at Rs 3.96 crore as of 30 September 2022 to Rs 3.96 crore as of 30 September 2021.  Per share face Value remained same at Rs 10.00.  

Promoters’ stake was 51.76% as of 30 September 2022 ,compared to 51.76% as of 30 September 2021 .  

Loan funds declined from Rs 2.93 crore as of 30 September 2021 to Rs 1.97 crore as of 30 September 2022.  Inventories rose to Rs 24.43 crore as of 30 September 2022 from Rs 20.18 crore as of 30 September 2021.  Sundry debtors were higher at Rs 9.83 crore as of 30 September 2022 compared to Rs 9.08 crore as of 30 September 2021.  Cash and bank balance rose to Rs 4.42 crore as of 30 September 2022 from Rs 3.56 crore as of 30 September 2021.  Investments declined from Rs 16.04 crore as of 30 September 2021 to Rs 15.52 crore as of 30 September 2022.  Fixed assets increased to Rs 39.02 crore as of 30 September 2022 from Rs 34.72 crore as of 30 September 2021.  
 


Frontier Springs : Standalone Results
Quarter endedYear to DateYear ended
Particulars202209202109Var.(%)202209202109Var.(%)202203202103Var.(%)
Net Sales (including other operating income)26.7718.8641.9450.4441.3821.8983.6676.968.71
OPM (%)10.6111.72-111 bps12.3915.20-281 bps14.6116.54-193 bps
OP2.842.2128.516.256.29-0.6412.2212.73-4.01
Other Inc.0.140.16-12.500.290.63-53.970.980.971.03
PBIDT2.982.3725.746.546.92-5.4913.2013.70-3.65
Interest0.10.0825.000.180.180.000.280.49-42.86
PBDT2.882.2925.766.366.74-5.6412.9213.21-2.20
Depreciation0.730.6610.611.471.3112.212.852.676.74
PBT2.151.6331.904.895.43-9.9410.0710.54-4.46
PBT before EO2.151.6331.904.895.43-9.9410.0710.54-4.46
EO Income00-00-00-
PBT after EO2.151.6331.904.895.43-9.9410.0710.54-4.46
Taxation0.550.437.501.331.47-9.522.562.74-6.57
PAT1.61.2330.083.563.96-10.107.517.8-3.72
P/(L) from discontinued operations net of tax00-00-00-
Net profit after discontinued operations1.61.2330.083.563.96-10.107.517.8-3.72
EPS (Rs)*4.063.1230.089.0410.05-10.1019.0619.80-3.72
* EPS is on current equity of Rs 3.94 crore, Face value of Rs 10, Excluding extraordinary items.
# EPS is not annualised
bps : Basis points
EO : Extraordinary items
Figures in Rs crore
Source: Capitaline Corporate Database


Previous News
  Frontier Springs
 ( Analyst Meet / AGM - Conference Call 01-Jun-24   05:09 )
  Frontier Springs AGM scheduled
 ( Corporate News - 14-Sep-24   17:41 )
  Frontier Springs standalone net profit rises 75.00% in the June 2021 quarter
 ( Results - Announcements 14-Aug-21   07:50 )
  Frontier Springs
 ( Results - Analysis 19-Aug-20   09:38 )
  Frontier Springs
 ( Results - Analysis 13-Feb-23   14:19 )
  Frontier Springs schedules board meeting
 ( Corporate News - 26-May-21   14:51 )
  Frontier Springs
 ( Results - Analysis 27-Nov-17   13:03 )
  Frontier Springs standalone net profit rises 48.45% in the March 2017 quarter
 ( Results - Announcements 29-May-17   12:25 )
  Board of Frontier Springs recommends Final Dividend
 ( Corporate News - 28-May-19   10:48 )
  Frontier Springs to announce Quarterly Result
 ( Corporate News - 18-Jun-20   16:34 )
  Frontier Springs to announce Quarterly Result
 ( Corporate News - 07-Aug-23   11:07 )
Other Stories
  Gillette India
  30-Aug-24   10:08
  AIA Engineering
  17-Aug-24   11:47
  Voltas
  17-Aug-24   11:43
  ABB India
  17-Aug-24   11:39
  NHPC
  17-Aug-24   11:23
  NTPC
  17-Aug-24   11:20
  Tata Power Company
  17-Aug-24   11:10
  Adani Ports & Special Economic Zone
  17-Aug-24   10:53
  Adani Power
  17-Aug-24   10:44
  Crompton Greaves Consumer Electricals
  17-Aug-24   10:34
Back Top