| |
|
WALCHAND
PEOPLEFIRST LIMITED |
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
CASH FLOW STATEMENT |
|
|
|
|
|
|
|
( Rs. in Lakhs) |
| |
|
Annexed to the
Balance Sheet for the Year Ended 31st March 2007 |
|
|
|
|
|
| |
|
|
|
|
|
2006-2007 |
|
|
2005-2006 |
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| A. |
Cash Flow From Operating Activities : |
|
|
|
|
|
|
|
|
| |
Net Profit Before Tax and after |
|
|
|
|
|
|
|
|
|
| |
Extraordinary items |
|
|
|
|
34.33 |
|
|
|
28.64 |
| |
Adjustments for :- |
|
|
|
|
|
|
|
|
|
|
| |
Provision W/back( Aris Agro) |
|
|
- |
|
|
- |
|
|
|
| |
Depreciation/Impairment |
|
|
|
41.02 |
|
+ |
|
39.16 |
|
| |
Short repayment of Hired assets |
|
|
|
|
|
+ |
|
- |
|
| |
Deferred Expenses |
|
|
|
- |
|
+ |
|
4.99 |
|
| |
Profit on Sale of Investments |
|
|
|
(56.79) |
|
- |
|
(57.19) |
|
| |
Dividend Income (Reced.) |
|
|
|
(28.92) |
|
- |
|
(16.39) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Interest Income ( Reced.) |
|
|
|
(15.73) |
|
- |
|
(81.64) |
|
| |
Interest Expenses |
|
|
|
|
1.54 |
|
|
|
1.64 |
|
| |
Provision no longer required (investment) |
|
|
- |
|
|
|
(19.09) |
|
| |
(Profit) on sale of Fixed Asset ( Net ) |
|
|
|
- |
|
|
|
(3.96) |
|
| |
Provision
for Doubtful Advances Written Back |
|
|
- |
|
- |
|
(67.52) |
|
| |
Loss on sale of Investments |
|
|
|
3.00 |
|
+ |
|
19.29 |
|
| |
Excess Provision Written Back ( Income Tax ) |
|
|
- |
|
+ |
|
14.66 |
|
| |
|
|
|
|
|
|
(55.88) |
|
|
|
(166.05) |
| |
|
|
|
|
|
|
(21.55) |
|
|
|
(137.41) |
| |
Adjustment for :- |
|
|
|
|
|
|
|
|
|
|
| |
Trade Receivables(Inflow)/(outflow) |
|
|
|
23.69 |
|
- |
|
162.00 |
|
| |
Stock on Hire |
|
|
|
+ |
- |
|
+ |
|
- |
|
| |
Trade Payables |
|
|
|
|
(53.18) |
|
- |
|
(84.04) |
|
| |
|
|
|
|
|
|
76.87 |
|
|
|
246.04 |
| |
Cash Generated from Operations |
|
|
|
|
55.32 |
|
|
|
108.63 |
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Direct Taxes
Refund/ ( Paid ) |
|
|
|
|
(9.32) |
+ |
|
|
(28.60) |
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Cash Flow Before Extraordinary Items |
|
|
|
46.00 |
|
|
|
80.02 |
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Net Cash Flow From Operating Activities |
|
|
|
46.00 |
|
|
|
80.02 |
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
342.64 |
|
|
|
|
|
| B. |
Cash Flow From Investing Activities : |
|
|
|
|
|
|
|
|
| |
Purchase of Fixed Assets |
|
|
|
(31.50) |
|
- |
|
(50.08) |
|
| |
Sale of Fixed Assets |
|
|
|
- |
|
+ |
|
6.50 |
|
| |
Purchase of
Investments |
|
|
|
(1,631.34) |
|
- |
|
(1,800.82) |
|
| |
Sale of Investments
|
|
|
|
1,525.23 |
|
+ |
|
1,719.68 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Dividend Income (Reced.) |
|
|
|
28.92 |
|
+ |
|
16.39 |
|
| |
Interest Income ( Reced.) |
|
|
|
15.73 |
|
+ |
|
81.64 |
|
| |
Net Cash Generated from Investing Activities |
|
|
|
(92.96) |
|
|
|
(26.70) |
| |
|
|
|
|
|
|
|
|
|
|
|
| C. |
Cash Flow From Financing Activities |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Borrowing |
|
|
|
|
5.73 |
|
|
|
14.70 |
|
| |
Repayments of Borrowings |
|
|
|
(3.31) |
|
- |
|
(2.72) |
|
| |
Unclaimed
Fixed Deposit Repaid |
|
|
|
(0.28) |
|
|
|
(0.35) |
|
| |
Interest paid |
|
|
|
|
(1.54) |
|
|
|
(1.64) |
|
| |
Dividend Paid |
|
|
|
|
(15.32) |
|
- |
|
(14.82) |
|
| |
Dividend Tax Paid |
|
|
|
|
(2.00) |
|
- |
|
(2.00) |
|
| |
Net Cash Generated from Financing Activities |
|
|
|
(16.72) |
|
|
|
(6.84) |
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Net Increase/ ( Decrease ) in Cash & Cash Equivalents |
|
|
(63.68) |
|
|
|
46.50 |
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Cash
& Cash Equivalents as at 01.04.2006 |
|
|
134.45 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Cash
& Cash Equivalents as at 31.03.2007 |
|
|
70.77 |
(63.68) |
|
|
|
46.50 |
| |
Cash on Hand |
|
|
0.47 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
0.00 |
|
|
|
|
| |
Bank Balances |
|
|
70.30 |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
For and on behalf of the Board |
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Place : Mumbai |
|
|
|
|
|
|
|
|
|
|
| |
Date :
April 26, 2007 |
|
|
|
|
|
|
|
|
PALLAVI JHA |
| |
|
|
|
|
|
|
|
|
|
|
Chairperson & Managing Director |
|
|
|
|
|
|
|
|
|
|
|
|