Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Q3 FY 08 - Investors’ Update
1
Highlights
Highlights
g g for the 9 months ending
g FY08 vs FY07
2
Financial Highlights
Q3 Q2 9 months ended 9 months ended All Figures
(Qr. Ended Dec. 07) (Qr. Ended Sept.07) Dec. 07 Dec. 06 in Rs. Cr.
KEY RATIOS
KEY RATIOS
PBDIT MARGIN 37.55% 40% 38.10% 27%
NET MARGIN 22.65% 24.90% 24.00% 16.42%
RETURN ON EQUITY 6.22% 6.05% 17.55% 10.02%
DEBT EQUITY RATIO ‐ ‐ 1:1 0.48
FINANCIAL HIGHLIGHTS
REVENUE 497 09
497.09 412 71
412.71 1324.26
1324 26 848 75
848.75
EBITDA 186.65 165.81 504.59 229.96
PBT 172.16 151.56 467.69 206.90
TAX 59.59 48.78 150.17 67.56
PAT 112.57 102.78 317.52 139.34
CASH AND BANK BALANCE
CASH AND BANK BALANCE 525.05
525 05 501.63
501 63 525.05
525 05 335.47
335 47
NET DEBT 1285.52 962.14 1285.52 331.14
NET CURRENT ASSETS 3462.12 2967.88 3462.12 1634.13
1 Revenue
a. Income from operations 4,563.69 2,981.90 11,997.62 8,364.21 12,361.36 4,653.07 12,695.02 15,102.95
b. Other Income 310.77 82.01 522.63 123.24 248.46 317.88 547.64 242.08
Total 4,874.46 3,063.91 12,520.25 8,487.45 12,609.82 4,970.95 13,242.66 15,345.03
2 Expenditure
a. Cost of construction/development 2,837.91 2,001.16 7,265.68 5,819.69 8,247.20 2,894.12 7,643.03 10,373.56
b. Staff cost 96.77 66.61 267.10 131.55 215.98 97.29 267.63 218.17
c. Depreciation 61.45 38.15 155.40 91.89 141.43 61.77 156.34 143.28
d. Other expenditure 102.30 58.62 271.25 236.65 333.13 113.03 286.08 337.10
Total 3 098 43
3,098.43 2 164 54
2,164.54 7 959 43
7,959.43 6 279 78
6,279.78 8 937 74
8,937.74 3 166 21
3,166.21 8 353 08
8,353.08 11 072 11
11,072.11
3 Profit before Interest & Tax 1,776.03 899.37 4,560.82 2,207.67 3,672.08 1,804.74 4,889.58 4,272.92
4 Interest and Finance Charges 83.08 87.57 212.59 138.58 193.03 83.09 212.63 193.22
5 Profit before Tax 1,692.95 811.80 4,348.23 2,069.09 3,479.05 1,721.65 4,676.95 4,079.70
6 Provision for Taxation
a. Current Tax 530.00 255.00 1,340.00 665.00 730.00 553.50 1,466.25 950.00
b. Tax adjustment for earlier period (2.43) 26.30 (2.30) 26.30 58.49 23.68 23.81 58.49
c. Deferred Tax 18.01 (10.04) 7.95 (18.59) (31.50) 17.96 7.69 (31.74)
d. Fringe Benefit Tax 0.80 1.87 4.00 3.00 4.30 0.81 4.02 4.35
7 Profit after Tax but before Minority Interest 1,146.57 538.67 2,998.58 1,393.38 2,717.76 1,125.70 3,175.18 3,098.60
8
Less: Minority Interest - - - - - (0 01)
(0.01) (0 05)
(0.05) 176 44
176.44
9 Profit after tax and Minority Interest 1,146.57 538.67 2,998.58 1,393.38 2,717.76 1,125.71 3,175.23 2,922.16
10 Paid-up Equity Share Capital 1,846.96 1,846.96 1,846.96 1,846.96 1,846.96 1,846.96 1,846.96 1,846.96
(Face value Rs. 10 each)
11 Reserves (excluding revaluation reserves) 12,779.84 13,071.05
12 Earnings
g pper Share - Basic & Diluted (
(Rs.)
) 6.21 3.31 16.24 9.10 16.89 6.09 17.19 18.16
(not annualised)
13 Aggregate of public shareholding
a. Number of shares 3,63,25,800 3,63,25,800 3,63,25,800 3,63,25,800 3,63,25,800 3,63,25,800 3,63,25,800 3,63,25,800
b. Percentage of shareholding 19.67 19.67 19.67 19.67 19.67 19.67 19.67 19.67
4
Results at a Glance – Q3
1 Segment Revenue
a. Self Owned Projects 4,560.25 2,968.99 11,988.01 8,330.31 12,315.27
b. BOT Projects 12.15 12.91 38.06 33.90 46.09
Total 4,572.40 2,981.90 12,026.07 8,364.21 12,361.36
Other unallocable revenue 302.06 82 01
82.01 494 18
494.18 123 24
123.24 248 46
248.46
3 Capital Employed
(Segment Assets - Segment Liabilities)
a. Self Owned Projects 16,656.67 10,639.06 16,656.67 10,639.06 10,944.15
b
b. BOT Projects 1 398 37
1,398.37 1 344 99
1,344.99 1 398 37
1,398.37 1 344 99
1,344.99 1 481 48
1,481.48
c. Unallocable (429.65) 1,918.71 (429.65) 1,918.71 2,201.18
5
Consolidated Balance Sheet
Rs. In Crore s
31-De c-07 31-Ma r-07
SOURCES OF FUNDS
Sh re sholde
Sha h ld rs'' Fund
F d
Share Capital 185 185
Share Application Money 40
Reserves & Surpluses 1,625 1,307
1,850 1,492
MINORITY INTEREST -0 -0
LOAN FUNDS
Secured Loans 1,634 1,170
Unsecured Loans 177 -
1,811 1,170
3,660 2,661
APPLICATION OF FUNDS
FIXED ASSETS
Gross Block 113 95
Less: Depreciation 37 23
Net Block 76 72
Capital W ork in Progress 105 39
Incidental Expenditure - 0
INVESTMENTS 15 53
DEFERRED TAX ASSETS 2 3
CURRENT ASSETS, LOANS & ADVANCES
Inventories 2,333 1,644
Sundary Debtors 1,087 558
Cash & Bank balances 525 546
L
Loans and
d Ad
Advances 89
789 713
13
4,734 3,460
Less :-
CURRENT LIABILITIES & PROVISIONS
Liabilities 1,199 887
Provisions 72 80
1,272 967
NET CURRENT ASSETS 3,462 2,493
PRELIMINARY EXPENSES 1 1
3,660 2,661
9
New Launches during the Quarter
S.
S Name of the Project Vertical Area (Mn
(Mn. sq.
sq Realization Value
No. ft.) (Rs. Crores)
1. Parsvnath Preston, Sector 8, Group 2.34 612.00
Near Tau Devi Lal Park, G.T. Housing
Road, NH-1,
NH 1, Sonepat, Haryana
2. Parsvnath Royal Villas, Group 1.68 336.00
Jodhpur, Rajasthan Housing
3. Parsvnath Pleasant, Group 1.80 334.00
Dharuhera Haryana
Dharuhera, Housing
4. Parsvnath Passion, Thatter, Group 0.71 120.00
Lower Raipur, Bantalab, Housing
Jammu
5. Parsvnath Planet Plaza,, Gomti Commercial 0.12 48.00
Nagar, Lucknow, U.P.
6. Parsvnath Prerna Plaza, Commercial 0.05 20.00
Tajnagri, Agra, U.P.
7. g
Parsvnath Highway y Mall,, Commercial 0.25 113.00
Parsvnath King City, G.T.
Road, Rajpura, Punjab
8. Parsvnath City, Indore, Madhya Township 5.86 1145.00
Pradesh
TOTAL 12.81 2728.00
10
Forthcoming Launches
11
Possession Handed Over
12
Possession expected
p to be handed over in coming
g months
2 Parsvnath Eleganza
Parsvnath Eleganza Dehradun Commercial 0 15
0.15
5 Parsvnath Panchavati
Parsvnath Panchavati Agra Group Housing
Group Housing 0 70
0.70
Total 6.35
13
Completed Projects
Vertical No. of Projects
Residential 12
Commercial 12
DMRC 7
T t l
Total 31
14
Completed Projects
Mall Manhattan,
Faridabad
15
Completed Projects
Parsnath Prestige,
Noida
16
Area under construction/development
Area under Area already
construction/development Sold
(mn. sq. ft.) (mn. sq. ft.)
Residential 20.01 13.03
Commercial 2.26 0.2
DMRC Projects 1.03 0.31 (Leased)
Integrated Projects 52.05 19.25
Hotels 0.47
Total 75.82 32.79
17
Project Portfolio Distribution
AVERAGE LAND COST : Rs 195/sq. ft.
AVERAGE COST & DEV COST ESTMATE : Rs 1185/sq ft
AVERAGE COST. & DEV. COST ESTMATE : Rs. 1185/sq.ft.
18
Project Portfolio – Percentage wise
%-wise Project
j Portfolio
Residential
16%
Commercial
SEZs 2%
37%
Townships
38%
IT Parks
5%
Hotels
1% DMRC (BOT
Projects)
1% Based on saleable area
19
Geographical Presence
Other
Citi
Cities, 42%
NCR, Metro & A-Class
cities
NCR, Metro & A-
Class
Oth Citi
Other Cities
cities, 58%
Shirdi (Maharashtra)
Construction of SAI ASHRAM at Shri Saibaba Sansthan, Shirdi
Total built-up area : over 1 mn. sq. ft.
Value of the project : Rs. 91 Crores
21
Segment – Hotels
5 Star 9
4 Star 2
3 Star 5
Serviced Apartments 1
TOTAL 17
22
Hotels
5 Star – 9 Hotels
4 Star – 3 Hotels
3 Star – 4 Hotels
S.Aptts – 01
Locations
Mohali
Chandigarh Film City
Chandigarh IT Park
Shirdi
Jodhpur –1
Jodhpur – 2
Ahmedabad
Hyderabad
Goa
Kochi Airport
Kochi Beach
Indore
Ujjain
Ranchi
Lucknow
New Delhi
Bhiwadi
Hotels
25
Segment - SEZ
Formal Approval
5 Kochi IT/ITES 76.04 Acquired 12.17
6 Hyderabad Biotechnology 25 00
25.00 Acquired 3 99
3.99
Total (B) 101.04 16.16
No of Prjects 13
2 14
2.14mn. sq. ft
ft. 30 years
Annual lease rentals would reach Rs. 325 Cr. ($ 82 mn.) in FY 2011.
Strong brands like - Big Bazaar, Spencers, McDonalds, Pizza Hut, Levi’s, John
Pl
Players, R b k Adidas,
Reebok, Adid W dl d Liberty,
Woodland, Lib t Archies,
A hi K t
Koutons, Gl b
Globus, U it d Colours
United C l off
Benetton, Pepe Jeans, Nirula’s, Aditya Birla Group etc.
27
Delhi Metro Rail Corporation ( BOT Projects)
29
Parsvnath Prideasia
High
g End Luxury
y Residential Apartments
p
Exclusive world class amenities like SPA, GYM, Yoga Centre, Meditations,
Pavilions, Jogging Tracks, Ayurvedic Centre, Golf Pavilion, Water Streams,
Boating Club, Swimming Pool, Land Scaped Atrium, Open Theatre, Tree Court,
Garden and Many More.
Perspective view 31
Parsvnath Prideasia
Perspective view 32
Parsvnath Prideasia
Perspective view 33
Human Resource
Presently,
P l PDL is
i having
h i a totall strength
h off 1010
professionals and non-professionals.
Others : 544
Total : 1010
34
Growth Strategies
•Explore opportunities for taking up the real estate projects outside India.
35
Strengths
• Professional management
g
• St
Strong marketing
k ti network
t k
• Minimal Litigation
36