Results     13-Feb-23
Analysis
Frontier Springs
Sales up 38%, net down 9%
Standalone net sales (including other operating income) of Frontier Springs for the quarter ended Dec 2022 has increased 37.97% to Rs 27.76 crore.  Operating profit margin has declined from 13.42% to 9.73%, Raw material cost as a % of total sales (net of stock adjustments) increased from 44.88% to 53.58%.   Employee cost decreased from 4.57% to 3.34%.   Other expenses fell from 37.86% to 33.92%.   Other income fell 17.65% to Rs 0.14 crore.  PBIDT fell 1.05% to Rs 2.84 crore.  Provision for interest up 60% to Rs 0.08 crore.  PBDT fell 2.13% to Rs 2.76 crore.  Provision for depreciation rose 10.45% to Rs 0.74 crore.  Profit before tax down 6.05% to Rs 2.02 crore.  Provision for tax was expense of Rs 0.51 crore, compared to Rs 0.49 crore.  Effective tax rate was 25.25% compared to 22.79%. Profit after tax fell 9.04% to Rs 1.51 crore.  

Sales of Coil spiring & Forging items segment has gone up 37.99% to Rs 27.76 crore (accounting for 100.00% of total sales).  

Profit before interest, tax and other unallocable items (PBIT) has slumped 3.77% to Rs 3.34 crore.  PBIT of Coil spiring & Forging items segment fell 3.77% to Rs 3.34 crore (accounting for 100.00% of total PBIT).  

PBIT margin of Coil spiring & Forging items segment fell from 17.24% to 12.02%.  Overall PBIT margin fell from 17.24% to 12.02%.  

For year-to-date (YTD) results analysis


Net sales (including other operating income) of Frontier Springs has increased 27.15% to Rs 78.20 crore.  Sales of Coil spiring & Forging items segment has gone up 27.17% to Rs 78.20 crore (accounting for 100.00% of total sales).  

Profit before interest, tax and other unallocable items (PBIT) has slumped 1.90% to Rs 11.12 crore.  PBIT of Coil spiring & Forging items segment fell 1.90% to Rs 11.12 crore (accounting for 100.00% of total PBIT).  

PBIT margin of Coil spiring & Forging items segment fell from 18.43% to 14.22%.  Overall PBIT margin fell from 18.43% to 14.22%.  

Operating profit margin has declined from 14.59% to 11.43%, leading to 0.33% decline in operating profit to Rs 8.94 crore.  Raw material cost as a % of total sales (net of stock adjustments) increased from 43.76% to 50.58%.   Employee cost decreased from 4.06% to 3.66%.   Other expenses fell from 38.38% to 34.75%.   

Other income fell 46.25% to Rs 0.43 crore.  PBIDT fell 4.09% to Rs 9.37 crore.  Provision for interest up 18.18% to Rs 0.26 crore.  

PBDT fell 4.61% to Rs 9.11 crore.  Provision for depreciation rose 12.18% to Rs 2.21 crore.  Profit before tax down 8.97% to Rs 6.90 crore.  Provision for tax was expense of Rs 1.83 crore, compared to Rs 1.96 crore.  Effective tax rate was 26.52% compared to 25.86%.Profit after tax fell 9.79% to Rs 5.07 crore.  

Promoters’ stake was 51.76% as of 31 December 2022 ,compared to 51.76% as of 31 December 2021 .  


 


Frontier Springs : Standalone Results
Quarter endedYear to DateYear ended
Particulars202212202112Var.(%)202212202112Var.(%)202203202103Var.(%)
Net Sales (including other operating income)27.7620.1237.9778.2061.5027.1583.6676.968.71
OPM (%)9.7313.42-369 bps11.4314.59-315 bps14.6116.54-193 bps
OP2.702.7008.948.97-0.3312.2212.73-4.01
Other Inc.0.140.17-17.650.430.80-46.250.980.971.03
PBIDT2.842.87-1.059.379.77-4.0913.2013.70-3.65
Interest0.080.0560.000.260.2218.180.280.49-42.86
PBDT2.762.82-2.139.119.55-4.6112.9213.21-2.20
Depreciation0.740.6710.452.211.9712.182.852.676.74
PBT2.022.15-6.056.97.58-8.9710.0710.54-4.46
PBT before EO2.022.15-6.056.97.58-8.9710.0710.54-4.46
EO Income00-00-00-
PBT after EO2.022.15-6.056.97.58-8.9710.0710.54-4.46
Taxation0.510.494.081.831.96-6.632.562.74-6.57
PAT1.511.66-9.045.075.62-9.797.517.8-3.72
P/(L) from discontinued operations net of tax00-00-00-
Net profit after discontinued operations1.511.66-9.045.075.62-9.797.517.8-3.72
EPS (Rs)*3.834.21-9.0412.8714.26-9.7919.0619.80-3.72
* 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


Frontier Springs : Standalone Segment Results
td>-
 Quarter endedYear to DateYear ended
% of (Total)202212202112Var.(%)% of (Total)202212202112Var.(%)% of (Total)202203202103Var.(%)
Sales
Coil spiring & Forging items100.0027.7620.1237.99100.0078.2061.5027.17100.0083.6676.938.74
Roofing Sheets0.000.000.00-
Total Reported Sales100.0027.7620.1237.99100.0078.2061.5027.17100.0083.6676.968.69
Less: Inter segment revenues 0.000.00- 0.000.00 0.000.00-
Net Sales100.0027.7620.1237.99100.0078.2061.5027.17100.0083.6676.968.69
PBIT
Coil spiring & Forging items100.003.343.47-3.77100.0011.1211.33-1.90100.0015.4016.04-4.03
Roofing Sheets0.000.000.00-
Total PBIT100.003.343.47-3.77100.0011.1211.33-1.90100.0015.4016.02-3.91
Less : Interest0.060.02173.500.190.1085.880.140.34-59.33
Add: Other un-allcoable-1.26-1.302.84-4.02-3.65-10.03-5.18-5.15-0.68
PBIT Margin(%)
Coil spiring & Forging items 12.0217.24-521.55 14.2218.43-421.36 18.4020.85-244.85
Roofing Sheets 0.000.000.00 0.00-68.426,842.11
PBT100.002.012.15-6.26100.006.907.57-8.88100.0010.0810.54-4.38
Previous News
  Frontier Springs to declare Quarterly Result
 ( Corporate News - 02-Nov-19   11:09 )
  Frontier Springs standalone net profit declines 46.05% in the September 2021 quarter
 ( Results - Announcements 13-Nov-21   08:32 )
  Frontier Springs
 ( Analyst Meet / AGM - Conference Call 01-Jun-24   05:09 )
  Frontier Springs
 ( Results - Analysis 31-May-23   10:16 )
  Frontier Springs
 ( Results - Analysis 17-Aug-18   20:48 )
  Frontier Springs
 ( Results - Analysis 17-Feb-20   10:20 )
  Frontier Springs net profit declines 59.42% in the September 2013 quarter
 ( Results - Announcements 20-Nov-13   14:48 )
  Frontier Springs to convene AGM
 ( Corporate News - 12-Sep-23   19:40 )
  Frontier Springs standalone net profit rises 92.92% in the June 2018 quarter
 ( Results - Announcements 16-Aug-18   16:45 )
  Frontier Springs
 ( Analyst Meet / AGM - Conference Call 17-Nov-23   18:27 )
  Frontier Springs reports standalone net profit of Rs 0.18 crore in the June 2016 quarter
 ( Results - Announcements 17-Aug-16   10:28 )
Other Stories
  Apollo Hospitals Enterprise
  04-Jun-24   10:04
  ITL Industries
  01-Jun-24   02:14
  International Combustion (India)
  31-May-24   11:32
  Fluidomat
  31-May-24   11:28
  ISGEC Heavy Engineering
  31-May-24   11:24
  Sreeleathers
  31-May-24   11:20
  Cummins India
  31-May-24   11:18
  Bata India
  31-May-24   09:55
  Tata Steel
  31-May-24   08:36
  India Nippon Electricals
  31-May-24   07:03
Back Top