Annual / Quarterly Financial Statement • Sep 30, 2011
Annual / Quarterly Financial Statement
Open in ViewerOpens in native device viewer
Interim Condensed Consolidated and Company Financial Statements
Contents
| Page | |
|---|---|
| INTERIM CONSOLIDATED AND COMPANY STATEMENT OF COMPREHENSIVE INCOME | 3 |
| INTERIM CONSOLIDATED AND COMPANY STATEMENT OF FINANCIAL POSITION | 4 |
| INTERIM CONSOLIDATED STATEMENT OF CHANGES IN EQUITY | 5 |
| INTERIM COMPANY STATEMENT OF CHANGES IN EQUITY | 7 |
| INTERIM CONSOLIDATED AND COMPANY STATEMENT OF CASH FLOWS | 8 |
| NOTES TO THE INTERIM CONDENSED CONSOLIDATED AND COMPANY FINANCIAL STATEMENTS |
9 |
(All amount in thousands of US \$, unless otherwise stated)
| Consolidated | Company | ||||
|---|---|---|---|---|---|
| Notes | 30 September 2011 |
30 September 2010 |
30 September 2011 |
30 September 2010 |
|
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||
| Revenue | 8 | 182,966 | 81,850 | - | - |
| Cost of revenue | 9 | (127,990) | (37,109) | - | - |
| Gross profit | 54,976 | 44,741 | - | - | |
| Other operating income, net | 10 | (266) | 6,202 | - | 2 |
| Distribution costs | (862) | (547) | - | - | |
| General and administrative expenses | (9,931) | (10,076) | (385) | (432) | |
| Operating profit / (loss) | 43,917 | 40,320 | (385) | (430) | |
| Finance costs | 11 | (98,221) | (21,307) | (1,427) | (2,323) |
| Finance income | 12 | 18,369 | 16,508 | 737 | 5,112 |
| Profit / (loss) before tax | (35,935) | 35,521 | (1,075) | 2,359 | |
| Tax income | 13 | 225 | 1,784 | - | - |
| Profit / (loss) for the period | (35,710) | 37,305 | (1,075) | 2,359 | |
| Attributable to: | |||||
| Equity holders of the parent | (19,949) | 19,358 | (1,075) | 2,359 | |
| Non-controlling interests | (15,761) | 17,947 | - | - | |
| (35,710) | 37,305 | (1,075) | 2,359 | ||
| Other comprehensive income | |||||
| Foreign currency translation differences | (69,367) | 5,063 | 2,216 | 2,787 | |
| Available-for-sale financial assets | |||||
| - current period (losses) / gains | (494) | 20 | - | - | |
| - reclassification to profit or loss | 1,061 | (57) | - | - | |
| Reclassification of reserve on deemed disposal of interest in joint venture |
(2,485) | - | - | - | |
| Other comprehensive income, net of tax | (71,285) | 5,026 | 2,216 | 2,787 | |
| Total comprehensive income for the period | (106,995) | 42,331 | 1,141 | 5,146 | |
| Attributable to: | |||||
| Equity holders of the parent | (61,549) | 22,773 | 1,141 | 5,146 | |
| Non-controlling interests | (45,446) | 19,558 | - | - | |
| (106,995) | 42,331 | 1,141 | 5,146 | ||
| Earnings per share | |||||
| Weighted average number of ordinary shares for basic and diluted earnings per share |
151,789,145 | 139,735,143 | |||
| Basic and diluted (US \$) | (0.13) | 0.13 |
(See accompanying notes to the interim condensed Consolidated and Company financial statements)
Approved by the Board of Directors on 28 November 2011 and signed on behalf by:
S. Kishore K. A. Sastry Executive Director Executive Director
(All amount in thousands of US \$, unless otherwise stated)
| Consolidated | Company | ||||
|---|---|---|---|---|---|
| Notes | 30 September 2011 |
31 March 2011 |
30 September 2011 |
31 March 2011 |
|
| (Unaudited) | (Audited) | (Unaudited) | (Audited) | ||
| ASSETS | |||||
| Non-current | |||||
| Goodwill | 14 | 21,695 | 52,460 | - | - |
| Property, plant and equipment | 15 | 2,306,750 | 1,955,146 | 1 | - |
| Other non-current assets | 17 | 42,779 | 21,532 | - | - |
| Investments and other financial assets | 16 | 84,666 | 106,100 | 182,909 | 180,047 |
| Trade and other receivables | 18 | 2,825 | 5,693 | - | - |
| Deferred tax asset | 13 | 19,678 | 20,708 | - | - |
| 2,478,393 | 2,161,639 | 182,910 | 180,047 | ||
| Current | |||||
| Inventories | 19 | 27,483 | 14,617 | - | - |
| Trade and other receivables | 18 | 109,605 | 66,171 | 246 | 166 |
| Investments and other financial assets | 16 | 113,519 | 116,267 | 12,530 | 12,521 |
| Cash and short-term deposits | 20 | 334,274 | 338,159 | 3,792 | 14,551 |
| Other current assets | 17 | 41,208 | 35,108 | 119 | - |
| 626,089 | 570,322 | 16,687 | 27,238 | ||
| Total assets | 3,104,482 | 2,731,961 | 199,597 | 207,285 | |
| EQUITY AND LIABILITIES | |||||
| Equity attributable to equity holders of the parent | |||||
| Issued capital | 21 | 251 | 251 | 251 | 251 |
| Share premium | 21 | 262,705 | 262,705 | 194,435 | 194,435 |
| Foreign currency translation reserve | (39,682) | (260) | 9,727 | 7,511 | |
| Revaluation reserve | 2,916 | 6,219 | - | - | |
| Other reserves | 146,243 | 148,842 | - | - | |
| Retained earnings/ (Accumulated deficit) | 81,010 | 97,336 | (5,652) | (4,577) | |
| 453,443 | 515,093 | 198,761 | 197,620 | ||
| Non-controlling interests | 303,897 | 335,595 | - | - | |
| Total equity | 757,340 | 850,688 | 198,761 | 197,620 | |
| Non-current liabilities | |||||
| Trade and other payables | 23 | 52,424 | 29,736 | - | - |
| Interest-bearing loans and borrowings | 22 | 1,033,737 | 817,516 | - | - |
| Provisions | 24 | 2,507 | 2,115 | - | - |
| Deferred revenue | 9,661 | 11,105 | - | - | |
| Employee benefit liability | 353 | 571 | - | - | |
| Deferred tax liability | 13 | 38,446 | 36,542 | - | - |
| 1,137,128 | 897,585 | - | - | ||
| Current liabilities | |||||
| Trade and other payables | 23 | 305,210 | 187,321 | 836 | 365 |
| Interest-bearing loans and borrowings | 22 | 899,403 | 787,465 | - | 9,300 |
| Other current financial liabilities | 25 | - | 3,184 | - | - |
| Deferred revenue | 1,218 | 848 | - | - | |
| Other current liabilities | 26 | 2,817 | 3,784 | - | - |
| Taxes payable | 1,366 | 1,086 | - | - | |
| 1,210,014 | 983,688 | 836 | 9,665 | ||
| Total liabilities | 2,347,142 | 1,881,273 | 836 | 9,665 | |
| Total equity and liabilities | 3,104,482 | 2,731,961 | 199,597 | 207,285 |
(See accompanying notes to the interim condensed Consolidated and Company financial statements) Approved by the Board of Directors on 28 November 2011 and signed on behalf by:
S. Kishore K. A. Sastry Executive Director Executive Director
(All amount in thousands of US \$, unless otherwise stated)
| At i bu b le ity ho l de f t he tr ta to t eq u rs o p ar en |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ita Iss d c l ue ap ( No f . o ) ha s re s |
Iss d ue ita l ca p ( Am ) nt ou |
S ha re ium p re m |
Fo ig re n cu rr en cy lat ion tra ns re ser ve |
Re lu ion at va re ser ve |
Ot he r re ser ve s |
Re in d ta e in ea rn g s |
To l ta |
No n in l l nt co ro g in ter est |
To l ta ity eq u |
|
| At 1 Ap i l 2 0 1 0 ( Au d ite d ) r |
1 3 9, 5 3 4, 2 4 3 |
2 3 2 |
1 6 7, 2 2 8 |
9 6 8 |
9, 7 3 1 |
1 5 7, 3 0 4 |
8 1, 9 2 7 |
4 1 7, 3 9 0 |
3 0 3, 0 8 1 |
7 2 0, 4 7 1 |
| f e ity ha Iss ue o q u s res |
1 2, 2 5 4, 0 2 9 |
1 9 |
5, 4 4 5 9 |
- | - | - | - | 5, 4 4 9 6 |
- | 9 5, 4 6 4 |
| De fer d t ha iss re ax on s re ue ex p en ses |
- | - | - | - | - | ( 4 3 6 ) |
- | ( 4 3 6 ) |
- | ( 4 3 6 ) |
| l l ing int is ing bu ine No ntr sts n- co o ere ar on s ss b ina ion t co m |
- | - | - | - | - | - | - | - | 1 0, 9 3 0 |
1 0, 9 3 0 |
| fer f e ic int Tr st to an s o co no m ere no n 1 l l ing int ntr sts co o ere |
( 1, 1 3 ) 7 |
( 1, 1 3 ) 7 |
1, 1 3 7 |
- | ||||||
| l l ing int is ing No tro sts n c on ere ar on ion f p ly i d u ha fu l ly art to co nv ers o p a p s res i d u in bs i d iar p a p su y |
- | - | - | - | - | - | - | - | 7, 7 9 1 |
7, 7 9 1 |
| Ne de iat ion fer for lan t tr ert t p rec an s p rop y, p d e ip nt an q u me |
- | - | - | - | ( 1 3 6 ) |
- | 1 3 6 |
- | - | - |
| Tr ion it h o ct an sa wn er s w |
1 5 1, 7 8 9, 1 4 5 |
2 5 1 |
2 6 2, 6 7 3 |
9 6 8 |
9, 5 9 5 |
1 5 6, 8 6 8 |
8 0, 8 9 0 |
5 1 1, 2 4 5 |
3 2 2, 9 7 5 |
8 3 4, 2 2 0 |
| f it / ( los ) for he io d Pr t o s p er |
- | - | - | - | - | - | 1 3 5 8 9, |
1 3 5 8 9, |
1 4 7, 9 7 |
3 3 0 7, 5 |
| Ot he he ive in r c om p re ns co m e |
||||||||||
| ig lat ion d i f fer Fo tr re n c urr en cy an s en ce s |
- | - | - | 3, 4 8 7 |
- | - | - | 3, 4 8 7 |
1, 5 7 6 |
5, 0 6 3 |
| Av i la b le- for le f ina ia l a ts a -sa nc sse |
||||||||||
| io d g ins los / ( ) nt cu rre p er a ses - |
- | - | - | - | - | 5 ( 1 ) |
- | 5 ( 1 ) |
5 3 |
2 0 |
| las i f ica ion f it o los t to - r ec s p ro r s |
- | - | - | - | - | ( 5 7 ) |
- | ( 5 7 ) |
- | ( 5 7 ) |
| ive in fo io To l c he he d ta r t om p re ns co me p er |
- | - | - | 3, 4 8 7 |
- | ( 2 ) 7 |
1 9, 3 5 8 |
2 2, 3 7 7 |
1 9, 5 5 8 |
4 2, 3 3 1 |
| Ba lan 3 0 Se be 2 0 1 0 at tem ce as p r ( Un d ite d ) au |
1 5 1, 7 8 9, 1 4 5 |
2 5 1 |
2 6 2, 6 7 3 |
4, 4 5 5 |
9, 5 9 5 |
1 5 6, 7 9 6 |
1 0 0, 2 4 8 |
5 3 4, 0 1 8 |
3 4 2, 5 3 3 |
8 7 6, 5 5 1 |
(See accompanying notes to the condensed interim Consolidated and Company financial statements)
1 The group entities have arrangements of sharing of profits with its non-controlling share holders, through which the non controlling shareholders are entitled to a dividend of 0.01% of the face value of the equity share capital held and the same is also reflected in statement of comprehensive income. However, the non controlling interest disclosed in Statement of changes in equity is calculated in the proportion of the actual shareholding as at the reporting date.
(All amount in thousands of US \$, unless otherwise stated)
| At i bu b le ity ho l de f t he tr ta to t e q u rs o p ar en |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Iss d c ita l ue ap ( f No . o ) ha s re s |
Iss d ue ita l ca p (am ) nt ou |
S ha re ium p re m |
Fo ig re n cu rr en cy lat ion tra ns re ser ve |
Re lu ion at va re ser ve |
Ot he r re ser ve s |
Re in d ta e in ea rn g s |
To ta l |
No n - l l ing nt co ro int est er s |
To l ta ity eq u |
|
| As 1 A i l 2 0 1 1 ( Au d ite d ) at p r |
1 5 1, 7 8 9, 1 4 5 |
2 5 1 |
2 6 2, 7 0 5 |
( 2 6 0 ) |
6, 2 1 9 |
1 4 8, 8 4 2 |
9 7, 3 3 6 |
5 1 5, 0 9 3 |
3 3 5, 5 9 5 |
8 5 0, 6 8 8 |
| De fer d t ha iss re ax on s re ue ex p en ses |
- | - | - | - | - | ( 4 2 1 ) |
- | ( 4 2 1 ) |
- | ( 4 2 1 ) |
| No l l ing int is ing bu ine ntr sts n- co o ere ar on s ss b ina ion (se 7 ) t ote co m e n |
- | - | - | - | - | - | - | - | 1 4, 0 7 7 |
1 4, 0 7 7 |
| is it ion f n l l ing int it ho Ac ntr sts ut q u o on -co o ere w ha in l ntr c ng e co o |
- | - | - | - | - | - | - | - | ( 9 ) |
( 9 ) |
| fer f e ic int l l ing Tr st to ntr an s o co no m ere no n- co o 1 int sts ere |
- | - | - | - | - | - | 3 2 0 |
3 2 0 |
( 3 2 0 ) |
- |
| de iat ion fer for lan d Ne t tr ert t a p rec an s p rop y, p n ip nt eq u me |
- | - | - | - | ( 4 ) 6 |
- | 4 6 |
- | - | - |
| ion it Tr h o ct an sa w wn er s |
1 5 1, 8 9, 1 4 5 7 |
2 5 1 |
2 6 2, 0 5 7 |
( 2 6 0 ) |
6, 1 5 5 |
1 4 8, 4 2 1 |
9 2 0 7, 7 |
5 1 4, 9 9 2 |
3 4 9, 3 4 3 |
8 6 4, 3 3 5 |
| Pr f it / ( los ) for he io d t o s p er |
- | - | - | - | - | - | ( 1 9, 9 4 9 ) |
( 1 9, 9 4 9 ) |
( 1 5, 7 6 1 ) |
( 3 5, 7 1 0 ) |
| Ot he he ive in r c om p re ns co m e |
||||||||||
| Fo ig lat ion d i f fer tr re n c urr en cy an s en ce s |
- | - | - | ( 3 9, 4 2 2 ) |
- | - | - | ( 3 9, 4 2 2 ) |
( 2 9, 9 4 5 ) |
( 6 9, 3 6 7 ) |
| i la b le- for le f ina ia l a Av ts a -sa nc sse |
||||||||||
| io d g ins / ( los ) t p - c urr en er a ses |
- | - | - | - | - | ( 3 9 ) 6 |
- | ( 3 9 ) 6 |
( 1 2 5 ) |
( 4 9 4 ) |
| las i f ica ion f it o los t to - r ec s p ro r s |
- | - | - | - | - | 6 7 6 |
- | 6 7 6 |
3 8 5 |
1, 0 6 1 |
| Re las i f ica ion f r de d d isp l t c s o ese rv es on em e os a f int in int Jo st ntu o ere ve re |
- | - | - | - | ( 3, 2 3 9 ) |
( 2, 4 8 5 ) |
3, 2 3 9 |
( 2, 4 8 5 ) |
- | ( 2, 4 8 5 ) |
| To l c he ive in fo he io d ta r t om p re ns co m e p er |
- | - | - | ( 3 9, 4 2 2 ) |
( 3, 2 3 9 ) |
( 2, 1 7 8 ) |
( 1 6, 7 1 0 ) |
( 6 1, 5 4 9 ) |
( 4 5, 4 4 6 ) |
( 1 0 6, 9 9 5 ) |
| 3 0 Se 2 0 1 1 Ba lan be at tem ce as p r ( ite ) Un d d au |
1 5 1, 8 9, 1 4 5 7 |
2 5 1 |
2 6 2, 0 5 7 |
( 3 9, 6 8 2 ) |
2, 9 1 6 |
1 4 6, 2 4 3 |
8 1, 0 1 0 |
4 5 3, 4 4 3 |
3 0 3, 8 9 7 |
5 3 4 0 7 7, |
(See accompanying notes to the condensed interim Consolidated and Company financial statements)
1 The group entities have arrangements of sharing of profits with its non-controlling share holders, through which the non controlling shareholders are entitled to a dividend of 0.01% of the face value of the equity share capital held and the same is also reflected in statement of comprehensive income. However, the non controlling interest disclosed in Statement of changes in equity is calculated in the proportion of the actual shareholding as at the reporting date.
(All amount in thousands of US \$, unless otherwise stated)
| Iss d c ita l ue ap ( f s ) No ha . o re s |
Iss d c ita l ue ap ( Am ) nt ou |
S ha re ium p re m |
Fo ig re n c ur re nc y lat ion tra ns re ser ve |
Re in d ta e ing ea rn s / Ac lat d cu mu e de f ic it |
To l ta ity eq u |
|
|---|---|---|---|---|---|---|
| As 1 Ap i l 2 0 1 0 ( Au d ite d ) at r |
1 3 9, 5 3 4, 2 4 3 |
2 3 2 |
9 8, 9 5 8 |
2, 7 8 8 |
( 1 4 6 ) |
1 0 1, 8 3 2 |
| f e ity ha Iss ue o q u s res |
1 2, 2 5 4, 9 0 2 |
1 9 |
9 5, 4 4 5 |
- | - | 9 5, 4 6 4 |
| Pr f it for he io d t o p er |
- | - | - | - | 2, 3 5 9 |
2, 3 5 9 |
| Ot he he ive in r c om p re ns co m e |
||||||
| Fo ig lat ion d i f fer tr re n c urr en cy an s en ce s |
- | - | - | 2, 7 8 7 |
- | 2, 7 8 7 |
| To l c he ive in fo he io d ta r t om p re ns co me p er |
- | - | - | 2, 7 8 7 |
2, 3 5 9 |
5, 1 4 6 |
| Se ( ite ) Ba lan 3 0 be 2 0 1 0 Un d d at tem ce as p r au |
1 5 1, 7 8 9, 1 4 5 |
2 5 1 |
1 9 4, 4 0 3 |
5, 5 7 5 |
2, 2 1 3 |
2 0 2, 4 4 2 |
| As 1 Ap i l 2 0 1 1 ( Au d ite d ) at r |
1 5 1, 7 8 9, 1 4 5 |
2 5 1 |
1 9 4, 4 3 5 |
7, 5 1 1 |
( ) 4, 5 7 7 |
1 9 7, 6 2 0 |
| Lo for he io d t ss p er |
- | - | - | - | ( 1, 0 7 5 ) |
( 1, 0 7 5 ) |
| Ot he he ive in r c om p re ns co m e |
||||||
| ig lat ion d i f fer Fo tr re n c urr en cy an s en ce s |
- | - | - | 2, 2 1 6 |
- | 2, 2 1 6 |
| To l c he ive in fo he io d ta r t om p re ns co me p er |
- | - | - | 2, 2 1 6 |
( 1, 0 7 5 ) |
1, 1 4 1 |
| Ba lan 3 0 Se be 2 0 1 1 ( Un d ite d ) at tem ce as p r au |
1 5 1, 7 8 9, 1 4 5 |
2 5 1 |
1 9 4, 4 3 5 |
9, 7 2 7 |
( 5, 6 5 2 ) |
1 9 8, 7 6 1 |
(See accompanying notes to the interim condensed Consolidated and Company financial statements)
for the six months ended September 30, 2011
| (All amount in thousands of US \$, unless otherwise stated) | ||||
|---|---|---|---|---|
| Consolidated | Company | |||
| 30 September 2011 |
30 September 2010 |
30 September 2011 |
30 September 2010 |
|
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |
| Cash inflow / (outflow) from operating activities | ||||
| Profit / (loss) before tax | (35,935) | 35,521 | (1,075) | 2,359 |
| Adjustments | ||||
| Depreciation and amortization | 21,114 | 8,685 | - | - |
| Finance cost | 92,312 | 21,307 | 1,427 | 2,148 |
| Finance income | (18,369) | (17,324) | (690) | (5,112) |
| Provision for impairment of other assets | 1,084 | 143 | - | - |
| (Gain) / loss on re-measurement of existing equity interest | 1,640 | (4,906) | - | - |
| Others | (171) | (64) | - | (2) |
| Changes in assets / liabilities | ||||
| Trade receivables and unbilled revenues | (39,068) | (32,772) | - | - |
| Inventory | (12,126) | (5,460) | - | - |
| Other assets | (5,885) | (9,468) | (126) | (15) |
| Trade payables and other liabilities | 18,327 | 9,737 | 500 | (920) |
| Provisions and employee benefit liability | (232) | 209 | - | - |
| Taxes paid | (3,486) | (4,426) | - | - |
| Net cash (used in) / provided by operating activities Cash inflow / (outflow) from investing activities |
19,205 | 1,182 | 36 | (1,542) |
| Movement in restricted cash | (11,685) | 28,889 | 9,980 | 3,000 |
| Purchase of property, plant and equipment & other non | (302,865) | (105,733) | (1) | - |
| current assets Sale of property, plant and equipment |
- | 508 | - | - |
| Purchase of financial instruments | (78,296) | (43,699) | (18) | (16,193) |
| Proceeds from sale of financial instruments | 76,206 | 47,772 | - | 157 |
| Dividend received | 22 | 98 | - | - |
| Net cash flow on business combination | 4,015 | (14,673) | - | - |
| Finance income received | 15,182 | 12,398 | 37 | 64 |
| Net cash flow (used in)/provided by investing activities Cash inflow / (outflow) from financing activities |
(297,421) | (74,440) | 9,998 | (12,972) |
| Proceeds from borrowings | 626,408 | 387,105 | - | 9,300 |
| Repayment of borrowings | (236,915) | (249,294) | (9,300) | - |
| Interest and other finance charges paid | (94,470) | (69,535) | (1,427) | (2) |
| Net proceeds from issue of shares and share application money |
204 | 508 | - | - |
| Net cash flow provided by / (used in) financing activities |
295,227 | 68,784 | (10,727) | 9,298 |
| Effect of exchange rate changes on cash | (32,615) | 3,305 | (87) | (105) |
| Net increase/(decrease) in cash and cash equivalent | (15,604) | (1,169) | (780) | (5,321) |
| Cash and cash equivalent at the beginning of the period | 61,215 | 37,669 | 1,512 | 10,133 |
| Cash and cash equivalent at the end of the period (note 20) |
45,611 | 36,500 | 732 | 4,812 |
(See accompanying notes to the condensed interim consolidated and Company financial statements)
for the six months ended 30 September 2011
(All amount in thousands of US \$, unless otherwise stated)
KSK Power Ventur plc ('the Company' or 'KPVP or parent'), its subsidiaries and joint ventures (collectively referred to as 'the Group') are primarily engaged in the development, operation and maintenance of private sector power projects, currently predominantly through subsidiaries and jointly controlled entities with multiple industrial consumers in India with next level of growth coming through large base load power plant subsidiaries.
KSK focused its strategy on the private sector power development market, undertaking entire gamut of development, investment, construction, operation and maintenance of power plant with supplies initially to heavy industrials operating in India and now branching out to cater to the needs of utilities and others in the wider Indian power sector.
The principal activities of the Group are described in note 8.
The interim condensed consolidated and Company financial statements are for the six months ended 30 September 2011. The comparative information required by IAS 1 were determined using IAS 34 and include comparative information as follows:
| Statement of financial position | : | 31 March 2011 being the end of immediately preceding financial year. |
|---|---|---|
| Statement of comprehensive income, statement of changes in equity and statement of cash flows |
: | 6 months ended 30 September 2010 being the comparable interim period of the immediate preceding financial year. |
KSK Power Ventur plc, a limited liability corporation, is the Group's parent Company and is incorporated and domiciled in the Isle of Man. The address of the Company's registered Office, which is also principal place of business, is Fort Anne, Douglas, Isle of Man, IM 1 5PD. The Company's equity shares are listed on the Standard List on the official list of the London Stock Exchange.
The Financial statements were approved by the Board of Directors on 28 November 2011.
The Consolidated financial statements incorporate the financial information of KSK Power Ventur plc, its subsidiaries and joint ventures for the six months ended 30 September 2011.
A subsidiary is defined as an entity controlled by the Group. Control is achieved where the Group has the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities. Subsidiaries are fully consolidated from the date of acquisition, being the date on which control is acquired by the Group, and continue to be consolidated until the date that such control ceases.
The financial statements of the subsidiaries are prepared using same reporting period as the Company, using consistent policies.
All intra-group balances, income and expenses and any resulting unrealized gains arising from intra-group transactions are eliminated in full on consolidation.
Non-controlling interests in subsidiaries are identified separately from the Group's equity therein. The interests of noncontrolling shareholders may be initially measured either at fair value or at the non-controlling interests' proportionate share of the fair value of the acquiree's identifiable net assets. The choice of measurement basis is made on an acquisition
by acquisition basis. Subsequent to acquisition, the carrying amount of non-controlling interests is the amount of those interests at initial recognition plus the non-controlling interests' share of subsequent changes in equity. Total comprehensive income is attributed to non-controlling interests even if this results in the non-controlling interests having a deficit balance.
Changes in the Group's interests in subsidiaries that do not result in a loss of control are accounted for as equity transactions. The carrying amounts of the Group's interests and the non-controlling interests are adjusted to reflect the changes in their relative interests in the subsidiaries. Any difference between the amount by which the non-controlling interests are adjusted and the fair value of the consideration paid or received is recognized directly in equity and attributed to owners of the Company.
When the Group loses control of a subsidiary, the profit or loss on disposal is calculated as the difference between (i) the aggregate of the fair value of the consideration received and the fair value of any retained interest and (ii) the previous carrying amount of the assets (including goodwill), and liabilities of the subsidiary and any non-controlling interests amounts previously recognized in other comprehensive income in relation to the subsidiary are accounted for (i.e reclassified to profit or loss or transferred directly to retained earnings) in the same manner as would be required if the relevant assets or liabilities were disposed. The fair value of any investment retained in the former subsidiary at the date when control is lost is regarded as the fair value on initial recognition for subsequent accounting under International Accounting Standard 39 Financial Instruments: Recognition and Measurement or, when applicable, the cost on initial recognition of an investment in an associate or jointly controlled entity.
Details of the Group's subsidiaries and joint ventures, which are consolidated into the Group's Consolidated financial statements, are as follows:
(a) Subsidiaries
| % shareholding | |||||
|---|---|---|---|---|---|
| Subsidiaries | Immediate | Country of | 30 | 31 | 30 |
| parent | incorporation | September | March | September | |
| 2011 | 2011 | 2010 | |||
| KSK Energy Limited ('KEL') | KPVP | Mauritius | 100 | 100 | 100 |
| KSK Asset Management Services Private Limited | KPVP | Mauritius | 100 | 100 | 100 |
| ('KASL') KSK Green Power plc ('KGPP') |
KPVP | Isle of Man | 100 | 100 | - |
| KSK Solar Ventures plc ('KSVP') | KPVP | Isle of Man | 100 | 100 | - |
| KSK Emerging India Energy Private Limited I ('KSKEIEPL I') |
KASL | Mauritius | 100 | 100 | 100 |
| KSK Emerging India Energy Private Limited II ('KSKEIEPL II') |
KASL | Mauritius | 100 | 100 | 100 |
| KSK Green Energy pte Limited ('KGEPL') | KGPP | Singapore | 100 | 100 | - |
| KSK Wind Energy Halagali Benchi Private Limited ('KWEHBPL') |
KGEPL | India | 100 | 99.96 | - |
| KSK Wind Power Sankonahatti Athni Private Limited ('KWPSAPL') |
KGEPL | India | 100 | 99.96 | - |
| KSK Wind Energy Mothalli Haveri Private Limited ('KWEMHPL') |
KGEPL | India | 100 | 99.96 | - |
| KSK Wind Power Aminabhavi Chikodi Private Limited ('KWPACPL') |
KGEPL | India | 100 | 99.96 | - |
| KSK Wind Energy Shiggaon Haveri Private Limited ('KWESHPL')1 |
KGEPL | India | 100 | - | - |
| KSK Wind Energy Mugali Chikodi Private Limited ('KWEMCPL')1 |
KGEPL | India | 100 | - | - |
| KSK Wind Power Yadahalli Benchi Private Limited 1 ('KWPYBPL') |
KGEPL | India | 100 | - | - |
| KSK Wind Energy Nandgaon Athni Private Limited 1 ('KWENAPL') |
KGEPL | India | 100 | - | - |
| KSK Wind Energy Tirupur Elayamuthur Private 1 Limited ('KWETEPL') |
KGEPL | India | 100 | - | - |
| KSK Wind Energy Tirupur Udumalpet Private 1 Limited ('KWETUPL') |
KGEPL | India | 100 | - | - |
| KSK Wind Energy Tuticorin Rajapudukudi Private Limited ('KWETRPL')1 |
KGEPL | India | 100 | - | - |
| % shareholding | |||||||
|---|---|---|---|---|---|---|---|
| Subsidiaries | Immediate | Country of | 30 | 31 | 30 | ||
| parent | incorporation | September | March | September | |||
| 2011 | 2011 | 2010 | |||||
| KSK Wind Energy Madurai MS Puram Private Limited ('KWEMMPPL')1 |
KGEPL | India | 100 | - | - | ||
| KSK Surya Ventures Limited ('KSVL') formerly KSK Surya Holdings Limited ('KSHL') |
KEL | Mauritius | 100 | 100 | 100 | ||
| KSK Power Holdings Limited ('KPHL') formerly KSK Surya Limited ('KSL') |
KEL | Mauritius | 100 | 100 | 100 | ||
| KSK Energy Company Private Limited ('KECPL') | KEL | India | 100 | 100 | 100 | ||
| KSK Energy Ventures Limited ('KEVL' or 'KSK India') |
KEL | India | 54.94 | 54.94 | 52.73 | ||
| KSK Surya Photovoltaic Venture Private Limited ('KSPVPL') |
KSVL | India | 100 | 100 | 100 | ||
| KSK Energy Resources Private Limited ('KERPL') | KECPL | India | 100 | 100 | 100 | ||
| KSK Mineral Resources Private Limited | KECPL | India | 100 | 100 | 100 | ||
| ('KMRPL') | |||||||
| KSK Investment Advisor Private Limited ('KIAPL') KSK Water Infrastructures Private Limited |
KECPL KECPL |
India India |
100 100 |
100 100 |
100 100 |
||
| ('KWIPL') | |||||||
| KSK Power Transmission Ventures Private Limited ('KPTVPL') |
KECPL | India | 100 | 100 | 100 | ||
| KSK Cargo Mover Private Limited ('KCMPL') | KECPL | India | 100 | 100 | 100 | ||
| SN Nirman Infra Projects Private Limited ('SNNIPPL') |
KECPL | India | 100 | 100 | 100 | ||
| Marudhar Mining Private Limited ('MMPL') | KECPL | India | 100 | 100 | 100 | ||
| KSK Electricity Financing India Private Limited ('KEFIPL') |
KEVL | India | 100 | 100 | 100 | ||
| KSK Vidarbha Power Company Private Limited, ('KVPCPL') |
KEVL | India | 100 | 100 | 100 | ||
| KSK Narmada Power Company Private Limited ('KNPCPL') |
KEVL | India | 100 | 100 | 100 | ||
| KSK Wind Energy Private Limited ('KWEPL') | KEVL | India | 74 | 74 | 100 | ||
| KSK Wardha Infrastructure Private Limited ('KWIPL') |
KEVL | India | 100 | 100 | 100 | ||
| Sai Maithili Power Company Private Limited | KEVL | India | 100 | 100 | 100 | ||
| ('SMPCPL') KSK Dibbin Hydro Power Private Limited ('KDHPPL') |
KEVL | India | 100 | 100 | 100 | ||
| Kameng Dam Hydro Power Private Limited ('KDHPL') |
KEVL | India | 100 | 100 | 100 | ||
| KSK Mahanadi Power Company Limited ('KSKMPCL') |
KEVL | India | 99.99 | 99.99 | 99.99 | ||
| KSK Upper Subansiri Hydro Energy Private Limited ('KUSHEPL') 1 |
KEVL | India | 100 | 100 | - | ||
| KSK Jameri Hydro Power Private Limited ('KJHPPL') 1 |
KEVL | India | 100 | 100 | - | ||
| KSK Dinchang Power Company Private Limited ('KDPCPL') 1 |
KEVL | India | 100 | 100 | - | ||
| Tila Karnali Hydro Electric Company Private Limited ('TKHECPL') 1 |
KEVL | Nepal | 80 | 80 | - | ||
| Sai Regency Power Corporation Private Limited ('SRPCPL') 4 |
KEFIPL | India | 79.70 | 79.70 | - | ||
| Wardha Power Company Limited ('WPCL') | KEFIPL | India | 87 | 87 | 87 | ||
| VS Lignite Power Private Limited ('VSLPPL')2 | KEFIPL | India | 74 | - | - | ||
| Field Mining and Ispats Limited ('FMIL') | WPCL | India | 85 | 85 | - | ||
1 New SPVs incorporated/acquired during the period.
2 During the period the Group has acquired controlling interest in VSLPPL (see note 7)
(b) Joint ventures
| % shareholding | ||||||
|---|---|---|---|---|---|---|
| Joint ventures | Country of | 30 | 31 | 30 | ||
| Venturer | incorporation | September | March | September | ||
| 2011 | 2011 | 2010 | ||||
| Arasmeta Captive Power Company Private Limited | KEFIPL | India | 51 | 51 | 51 | |
| ('ACPCPL') | ||||||
| Sai Regency Power Corporation Private Limited | KEFIPL | India | - | - | 73.92 | |
| ('SRPCPL') | ||||||
| Sitapuram Power Limited ('SPL') | KEFIPL | India | 49 | 49 | 49 | |
| VS Lignite Power Private Limited ('VSLPPL') | KEFIPL | India | - | 74 | 74 | |
| J R Power Gen Private Limited ('JRPGPL')1 | KEVL | India | 51 | 51 | 51 |
1 As of 30 September 2011 the group holds 99.87 percent of the outstanding share capital of JRPGPL, of which 48.87 percent is held temporarily on behalf of the other joint venture partner. According to the contractual agreements and established legal practices, the group will ultimately hold 51 percent in JRPGPL and hence no adjustments have been made for the additional interest held in these financial statements.
The terms of the contractual agreements and established legal practices provides the Group and the joint venture partners (JV partners) to jointly control the key operating decisions to which both parties must agree unanimously. Accordingly, these entities have been treated as jointly controlled entities.
The interim condensed Consolidated and Company financial statements have been prepared on a historical cost basis, except for financial assets and liabilities at fair value through profit or loss account and available-for-sale financial assets measured at fair value.
The interim condensed Consolidated and Company financial statements do not include all the information required for full annual financial statements and should be read in conjunction with the consolidated financial statements of the Group for the year ended 31 March 2011, which were prepared under International Financial Reporting Standards ("IFRS") as adopted by the European Union ("EU"). The financial information set out in these financial statements does not constitute statutory accounts. The financial statements are unaudited.
The interim condensed Consolidated and Company financial statements have been presented in United States Dollars ('US \$'), which is the presentation currency of the Company. All amounts have been presented in thousands, unless specified otherwise.
The functional currency of the Company and its subsidiaries in Mauritius is the Pound Sterling ('£'). Each entity in the Group determines its own functional currency and items included in the financial statements of each are measured using the functional currency. However, given the rising trend towards globalisation, the Group has selected US \$ as the presentation currency as submitted to the London Stock exchange where the shares of the Company are listed.
As the Group has forecast that it will be able to meet its debt facility interest and repayment obligations, and that sufficient funds will be available to continue with the projects development, the Group has assumed that the going concern basis of preparation for these financial statements are appropriate.
The business of the Group is not seasonal or does not have cyclical operations hence, the interim condensed consolidated financial statements does not include disclosure required in IAS 34 regarding seasonality of operations.
Balances represent consolidated amounts for the Group, unless otherwise stated.
The accounting policies adopted are consistent with those of the previous financial year except for the adoption of new standards as of 1 April 2011, noted below:
The IASB has issued an amendment to IAS 24 that clarifies the definitions of a related party. The new definitions emphasize a symmetrical view of related party relationships as well as clarifying in which circumstances persons and key management personnel affect related party relationships of an entity. Secondly, the amendment introduces an exemption from the general related party disclosure requirements for transactions with a government and entities that are controlled, jointly controlled or significantly influenced by the same government as the reporting entity. The adoption of the amendment did not have any impact on the financial position or performance of the Group.
IAS 32 Financial Instruments: Presentation (Amendment)
The amendment alters the definition of a financial liability in IAS 32 to enable entities to classify rights issues and certain options or warrants as equity instruments. The amendment is applicable if the rights are given pro rata to all of the existing owners of the same class of an entity's non-derivative equity instruments, to acquire a fixed number of the entity's own equity instruments for a fixed amount in any currency. The amendment has no effect on the financial position or performance of the Group.
The amendment removes an unintended consequence when an entity is subject to minimum funding requirements (MFR) and makes an early payment of contributions to cover such requirements. The amendment permits a prepayment of future service cost by the entity to be recognised as pension asset. The Group is not subject to minimum funding requirements. The amendment to the interpretation therefore had no effect on the financial position or performance of the Group.
The interpretation clarifies the accounting by an entity when the terms of a financial liability are renegotiated and result in the entity issuing equity instruments to a creditor of the entity to extinguish all or part of the financial liability (debt for equity swap). It requires a gain or loss to be recognised in profit or loss, which is measured as the difference between the carrying amount of the financial liability and the fair value of the equity instruments issued. If the fair value of the equity instruments issued cannot be reliably measured, the equity instruments should be measured to reflect the fair value of the financial liability extinguished. The amendment has no effect on the financial position or performance of the Group.
In May 2010, the IASB issued its third omnibus of amendments to its standards, primarily with a view to removing inconsistencies and clarifying wording. There are separate transitional provisions for each standard. The adoption of the following amendments resulted in changes to accounting policies, but did not have any impact on the financial position or performance of the Group.
Other amendments resulting from Improvements to IFRSs to the following standards did not have any impact on the accounting policies, financial position or performance of the Group:
Standards and Interpretations issued but not yet adopted by the European Union at the closing date
| Standard | Description | Effective for in reporting periods starting on or after |
|---|---|---|
| IAS 12 | Deferred Tax: Recovery of Underlying Assets – Amendments | 1 January 2012 |
| IAS 1 | Presentation of Financial statements – revision to items presented under other comprehensive income |
1 July 2012 |
| IAS 19 | Employee Benefits – revision to post-employment benefits and termination benefits |
1 January 2013 |
| IAS 27 (R) | Separate Financial Statements | 1 January 2013 |
| IAS 28 (R) | Investments in associates and joint ventures | 1 January 2013 |
| IFRS 7 | Transfers of Financial Assets-Amendments | 1 July 2011 |
| IFRS 9 | Financial Instruments | 1 January 2013 |
| IFRS 10 | Consolidated financial statements | 1 January 2013 |
| IFRS 11 | Joint arrangements | 1 January 2013 |
| IFRS 12 | Disclosures of interests in other entities | 1 January 2013 |
| IFRS 13 | Fair value measurement | 1 January 2013 |
IFRS 9 as issued reflects the first phase of the IASBs work on the replacement of IAS 39 and applies to classification and measurement of financial assets and financial liabilities as defined in IAS 39. The standard is effective for annual periods beginning on or after 1 January 2013. In subsequent phases, the IASB will address impairment and hedge accounting . The adoption of the first phase of IFRS 9 will have an effect on the classification and measurement of the Group's financial assets. The Group will quantify the effect in conjunction with the other phases, when issued, to present a comprehensive picture.
The Group has yet to assess the impact of IFRS 9, IFRS 10, IFRS 11, IFRS 12 and IFRS 13 on the financial statements. However the management does not intend to apply any of these pronouncements early.
Based on the Group's current business model and accounting policies, management does not expect the application of the above other standards, yet to be endorsed by EU, to have any material impact on its financial statements when those Standards become effective. The Group does not intend to apply any of these pronouncements early.
There have been no significant changes in the significant accounting judgments, estimates and assumptions applied for the purposes of the preparation of these interim Consolidated and Company financial statements.
During the month of January 2011, KSK Energy Company Private Limited (KECPL) acquired 8,200,000 shares of KSK Energy Ventures Limited ('KEVL') of face value of Rs. 10 (US \$ 0.22) each at a premium of Rs 98.26 (US \$ 2.13) per share from the Indian domestic market.
Pursuant to the acquisition of the additional equity shares, the ownership interest of the Group in KEVL increased from 52.73 percent to 54.94 percent resulting in a 2.21 percent additional interest in subsidiary.
The acquisition of interest in subsidiary from non-controlling interest is accounted as an equity transaction, and accordingly no gain or loss is recognised in the Consolidated statement of comprehensive income. The difference of US \$ 4,656 between the fair value of the net consideration paid (US \$ 19,206) and the amount by which the non-controlling interest (US \$ 14,550) is adjusted are debited to 'other reserve' within Consolidated statement of changes in equity and attributed to the equity holders of the parent.
The Group acquired control of VSLPPL with effect from 6 May 2011. In an Extra-ordinary General Meeting held on 6 May, 2011, the members have ceded away their control in favor of Group in respect of operating and financial decisions including but not restricted to expansion projects, alternative fuel sourcing, new business opportunities and any collaboration that the company may wish to undertake. There has been no change in the percentage ownership interest as a result of Group obtaining control, therefore no shares or cash have been exchanged. The Group has acquired VSLPPL because it significantly increases the Group output in power generation segment and to expand solar energy operations.The Group has accounted for this acquisition as a business combinations and accordingly the purchase price was allocated to the assets and liabilities of the business based on their fair values as at the date of the acquisition. The fair values of the recognised assets and liabilities were determined based on a purchase price allocation report issued by an independent valuer.
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the date of acquisition:
| Fair value recognized | |
|---|---|
| on acquisition | |
| Property, plant and equipment | 251,977 |
| Cash and short-term deposits | 15,573 |
| Trade and other receivable | 12,090 |
| Inventories | 2,847 |
| Financial and other instruments | 5,439 |
| Other current and non- current assets | 4,028 |
| Deferred tax liability | (16,304) |
| Interest bearing loans and borrowings | (177,572) |
| Trade and other payable | (17,008) |
| Deferred revenue | (3,727) |
| Provisions | (2,046) |
| Other current liabilities | (21,086) |
| Taxes payable | (16) |
| Employee benefit liability | (53) |
| Purchase consideration | - |
| Fair value of existing interest | (40,065) |
| Non-controlling interest | (14,077) |
| Goodwill | - |
| Consideration transferred settled in cash (A) | - |
| Cash and short-term deposit acquired (B) | 15,573 |
| Cash and short-term deposit disposed on deemed disposal (C) | 11,524 |
| Restricted cash acquired on business combination (D) | 34 |
| Net cash and short-term deposit acquired on business combination (E=B-C-D) | 4,015 |
| Net cash in flow on acquisition (A-E) | 4,015 |
A part of the acquisitions cost may be attributed to the existing customer relationships. However, considering the energy deficit in Indian economy, the existing customer contracts at the agreed prices do not bring any additional economic benefit to the Group which requires/warrants the recognition of the customer contracts as intangible assets. Consequently, no value has been ascribed to such intangible assets.
The revenue and profit before tax recognised in the consolidated financial statements for period ended 30 September 2011 from the date of acquisition due to the increased equity interest of the Group amounts to US \$ 7,116 and US \$ 621 respectively. Further the revenues and profit before tax for the period ended 30 September 2011 will be the same as mentioned above even if the business combination have affected at the beginning of the period..
The fair value of trade receivables amounts to US \$ 12,090. The gross amount of trade receivable is US \$ 12,090. None of the trade receivables have been impaired and it is expected that the full contractual amount can be collected.
Transaction cost of US \$ 2 has been expensed and is included in administrative expenses in Group's consolidated statement of comprehensive income.
The non-controlling interests in VSLPPL were measured at their proportionate share (26%) of VSLPPL's identifiable net assets amounting to US \$ 14,077. Further, the Group recognised a loss of US \$ 1,640 as a result of measuring at fair value its 74% equity interest in VSLPPL held prior to the acquisition date. The above loss of US \$ 1,640 has been arrived at by deducting the difference between US \$ 40,065 of fair value and US \$ 41,705 of carrying value (along with the goodwill of US \$ 28,690 paid on earlier acquisition of stake in VSLPPL). This loss is included within other operating income in the Consolidated statement of comprehensive income.
The Group has adopted the "management approach" in identifying the operating segments as outlined in IFRS 8. Management has analysed the information that the chief operating decision maker reviews and concluded on the segment disclosure.
For management purposes, the Group is organised into business units based on their services, and has two reportable operating segments as follows:
Management monitors the operating results of its business units separately for the purpose of making decisions about resource allocation and performance assessment. Segment performance is evaluated based on operating profit or loss which in certain respects, as explained in the table below, is measured differently from operating profit or loss in the Consolidated financial statements. Group financing (including finance costs and finance income) and income taxes are managed on a Group basis and are not allocated to operating segments. There is only one geographical segment as all the operations and business is carried out in India.
| Period ended 30 September 2011 (Unaudited) | Project development activities |
Power generating activities |
Reconciling / Elimination activities |
Consolidated |
|---|---|---|---|---|
| Revenue | ||||
| External customer | 1,455 | 181,511 | - | 182,966 |
| Inter-segment | 2,670 | - | (2,670) | - |
| Total revenue | 4,125 | 181,511 | (2,670) | 182,966 |
| Segment operating results (see note (f) below) | 1,932 | 42, 205 | (470) | 43,667 |
| Unallocated operating income, net | 250 | |||
| Finance costs, net | (98,221) | |||
| Finance income | 18,369 | |||
| Profit /(loss) before tax | (35,935) | |||
| Tax income / (expense) | 225 | |||
| Profit /(loss) after tax | (35,710) | |||
| Segment assets | 20,094 | 2,717,777 | (1,793) | 2,736,078 |
| Unallocated assets | 368,404 | |||
| Total assets | 3,104,482 | |||
| Segment liabilities | 3,438 | 343,327 | (1,793) | 344,972 |
| Unallocated liabilities | 2,002,170 | |||
| Total liabilities | 2,347,142 | |||
| Other segment information: | ||||
| Depreciation | 233 | 20,419 | 462 | 21,114 |
| Capital expenditure | 5,698 | 4,22,881 | 28,561 | 4,57,140 |
| Period ended 30 September 2010 (Unaudited) | Project development activities |
Power generating activities |
Reconciling/ Elimination |
Consolidated |
|---|---|---|---|---|
| Revenue | ||||
| External customer | 101 | 81,154 | 595 | 81,850 |
| Inter-segment | 9,855 | - | (9,855) | - |
| Total revenue | 9,956 | 81,154 | (9,260) | 81,850 |
| Segment operating results (see note (f) below) | 7,811 | 40,653 | (7,532) | 40,932 |
| Unallocated operating income, net | (612) | |||
| Finance costs | (21,307) | |||
| Finance income | 16,508 | |||
| Profit /(loss) before tax | 35,521 | |||
| Tax income /(expense) | 1,784 | |||
| Profit /(loss)after tax | 37,305 | |||
| Segment assets | 15,206 | 1,967,999 | (708) | 1,982,497 |
| Unallocated assets | 383,829 | |||
| Total assets | 2,366,326 | |||
| Segment liabilities | 3,727 | 106,501 | (708) | 109,520 |
| Unallocated liabilities | 1,380,255 | |||
| Total liabilities | 1,489,775 | |||
| Other segment information: |
| Period ended 30 September 2010 (Unaudited) | Project development activities |
Power generating activities |
Reconciling/ Elimination |
Consolidated |
|---|---|---|---|---|
| Depreciation | 213 | 8,174 | 298 | 8,685 |
| Capital expenditure | 694 | 176,305 | 14,668 | 191,667 |
Notes to segment reporting:
(a) Inter-segment revenues are eliminated on consolidation.
Depreciation and costs of inventories included in the Consolidated statements of comprehensive income
| 30 September | 30 September | |
|---|---|---|
| 2011 | 2010 | |
| (Unaudited) | (Unaudited) | |
| Included in cost of revenue: | ||
| Fuel costs | 95,125 | 23,439 |
| Depreciation | 17,300 | 6,820 |
| Included in general and administrative expenses: | ||
| Depreciation | 3,815 | 1,865 |
Other operating income comprises:
| Consolidated | Company | |||
|---|---|---|---|---|
| 30 September 2011 |
30 September 2010 |
30 September 2011 |
30 September 2010 |
|
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |
| Income from management fees | 193 | 244 | - | - |
| (Loss)/Gain, on re-measurement of existing equity | (1,640) | 4,906 | ||
| interest (see note 7) | - | - | ||
| Deferred revenue amortization | 171 | - | - | - |
| Gain on disposal of property, plant and equipment | - | 64 | - | - |
| Other operating income | 1,010 | 988 | - | 2 |
| Total | (266) | 6,202 | - | 2 |
Finance costs comprises of:
| Consolidated | Company | |||
|---|---|---|---|---|
| 30 September 2011 |
30 September 2010 |
30 September 2011 |
30 September 2010 |
|
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |
| Interest expenses on loans and borrowings 1 | 52,034 | 18,624 | 146 | 63 |
| Other finance costs | 3,214 | 1,078 | 1281 | 2 |
| Provision for impairment of available-for-sale securities | 1,084 | - | - | - |
| Net loss on financial liability at fair value through profit or loss |
465 | 996 | - | - |
| Foreign exchange loss, net2 | 40,735 | - | - | 2,258 |
| Net loss on held-for-trading financial assets | ||||
| on re-measurement | 40 | - | - | - |
| Unwinding of discounts | 649 | 609 | - | - |
| Total | 98,221 | 21,307 | 1,427 | 2,323 |
1 Borrowing cost capitalised during the period amounting to US \$ 54,674 (30 September 2010 US \$ 42,847)
2 Includes loss on account of restatement of foreign currency loans and trade payables amounting to US \$ 36,354 (30 September 2010: Nil).
The finance income comprises of:
| Consolidated | Company | |||
|---|---|---|---|---|
| 30 September 2011 |
30 September 2010 |
30 September 2011 |
30 September 2010 |
|
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |
| Interest income | ||||
| bank deposits | 13,802 | 5,602 | 34 | 20 |
| loans and receivables | 3,495 | 3,233 | 83 | 83 |
| Dividend income | 474 | 154 | - | - |
| Finance lease income | - | 113 | - | - |
| Net gain on held-for-trading financial assets | ||||
| on disposal | 25 | 1,047 | - | - |
| Fair value gain on financial assets at fair value through | - | 4,359 | - | 4,337 |
| profit or loss. | ||||
| Unwinding of discount on security deposits | 550 | 537 | - | - |
| Foreign exchange gain, net 1 | - | 1,406 | 620 | - |
| Guarantee commission from subsidiary | - | - | - | 672 |
| Reclassification adjustment in respect of available-for | 23 | 57 | - | - |
| sale financial assets disposed | ||||
| Total | 18,369 | 16,508 | 737 | 5,112 |
1 Includes loss on account of restatement of foreign currency loans, trade payables amounting to Nil (30 September 2010: US \$ 997.)
The major components of income tax for the period ended 30 September 2011 and 2010
| 30 September 2011 |
30 September 2010 |
|
|---|---|---|
| (Unaudited) | (Unaudited) | |
| Current tax | (2,934) | (3,435) |
| Deferred tax | 3,159 | 5,219 |
| Tax income reported in the statement of comprehensive income | 225 | 1,784 |
Deferred income tax at 30 September 2011 and 31 March 2011 relates to the following:
| 30 September 2011 |
31March 2011 |
|
|---|---|---|
| (Unaudited) | (Audited) | |
| Deferred income tax assets | ||
| Share issue expenses | 1,352 | 1,923 |
| Property, plant and equipment | 4,229 | 9,880 |
| Unused tax losses carried forward | 34,478 | 33,225 |
| MAT credit | 7,568 | 7,133 |
| Others | 1,921 | 941 |
| 49,548 | 53,102 | |
| Deferred income tax liabilities | ||
| Property, plant and equipment | 66,441 | 67,559 |
| Others | 1,875 | 1,377 |
| 68,316 | 68,936 | |
| Deferred income tax liabilities, net | (18,768) | (15,834) |
Reconciliation of deferred tax liability, net
| 30 September 2011 |
30 September 2010 |
|
|---|---|---|
| (Unaudited) | (Unaudited) | |
| Opening balance as of 1 April,2011 (Audited) | (15,834) | (20,155) |
| Tax income during the period recognized in statement of comprehensive income | 3,159 | 5,219 |
| Tax expense during the period recognized in statement of changes in equity | (421) | (436) |
| Deferred taxes acquired in business combination (see note 7) | (16,304) | (15,684) |
| Deemed disposal arising on re-measurement of existing equity interest | 8,817 | 3,871 |
| Translation adjustment | 1,815 | 76 |
| Closing balance as at 30 September 2011 (Unaudited) | (18,768) | (27,109) |
The Group is subject to the provisions of Minimum Alternate Tax ('MAT') under the Indian Income taxes. Accordingly, the Group calculated the tax liability for current taxes in India after considering MAT.
The Group has carried forward credit in respect of MAT liability paid to the extent it is probable that future taxable profit will be available against which such tax credit can be utilized.
| 30 September 2011 |
31 March 2011 |
|
|---|---|---|
| (Unaudited) | (Audited) | |
| Opening balance | 52,460 | 84,482 |
| Deemed disposal arising on re-measurement of existing equity interest (see note 7) | (28,690) | (38,354) |
| Goodwill arising on acquisition | - | 6,832 |
| Translation adjustment | (2,075) | (500) |
| Closing balance | 21,695 | 52,460 |
Goodwill is tested for impairment annually and there were no circumstances which indicated that the carrying value may be impaired. Hence no impairment testing was carried out in the interim period ended 30 September 2011.
The property, plant and equipment of the Group comprise:
| Land and buildings |
Power stations |
Mining property |
Other plant and equipment |
Assets under construction |
Total | |
|---|---|---|---|---|---|---|
| Cost | ||||||
| As at 1 April 2010 (Audited) | 67,848 | 238,497 | 10,321 | 6,508 | 1,000,957 | 1,324,131 |
| Additions | 85,256 | 302,696 | - | 2,871 | 75,123 | 465,946 |
| Business combination | 23,549 | 103,034 | - | 1,075 | 529,552 | 657,210 |
| Disposals / adjustments | (16,501) | (65,240) | - | (1,671) | (369,098) | (452,510) |
| Exchange adjustment | (617) | (2,099) | (84) | (59) | (9,900) | (12,759) |
| As at 31 March 2011(Audited) | 159,535 | 576,888 | 10,237 | 8,724 | 1,226,634 | 1,982,018 |
| As at 1 April 2011 (Audited) | 159,535 | 576,888 | 10,237 | 8,724 | 1,226,634 | 1,982,018 |
| Additions | 64,059 | 285,344 | - | 1,303 | 106,434 | 457,140 |
| Business combination | 32,769 | 218,638 | - | 372 | 198 | 251,977 |
| (see note 7) | ||||||
| Disposals / adjustments | (20,692) | (144,091) | - | (874) | (146) | (165,803) |
| Exchange adjustment | (15,046) | (57,512) | (894) | (779) | (107,070) | (181,301) |
| As at 30 Sept 2011 (Unaudited) | 220,625 | 879,267 | 9,343 | 8,746 | 1,226,050 | 2,344,031 |
| Accumulated depreciation | ||||||
| As at 1 April 2010 (Audited) | 1,318 | 9,008 | 20 | 2,476 | - | 12,822 |
| Additions | 3,007 | 17,202 | 496 | 1,636 | - | 22,341 |
| Disposals / adjustments | (638) | (6,940) | - | (853) | - | (8,431) |
| Exchange adjustment | 22 | 118 | 5 | (5) | - | 140 |
| As at 31 March 2011 (Audited) | 3,709 | 19,388 | 521 | 3,254 | - | 26,872 |
| As at 1 April 2011 (Audited) | 3,709 | 19,388 | 521 | 3,254 | - | 26,872 |
| Additions | 2,788 | 17,026 | 313 | 987 | - | 21,114 |
| Disposals / adjustments | (524) | (5,400) | - | (580) | - | (6,504) |
| Exchange adjustment | (562) | (3,195) | (71) | (373) | - | (4,201) |
| As at 30 Sept 2011(Unaudited) | 5,411 | 27,819 | 763 | 3,288 | - | 37,281 |
| Net book value | ||||||
| As at 30 Sept 2011(Unaudited) | 215,214 | 851,448 | 8,580 | 5,458 | 1,226,050 | 2,306,750 |
| As at 31 March 2011 (Audited) | 155,826 | 557,500 | 9,716 | 5,470 | 1,226,634 | 1,955,146 |
The property, plant and equipment of the Company comprise:
| Land and buildings |
Power stations |
Other plant and equipment |
Assets under construction |
Total | |
|---|---|---|---|---|---|
| Cost | |||||
| As at 1 April 2011 (Audited) | - | - | - | - | - |
| Additions | - | - | 1 | - | 1 |
| Disposals / adjustments | - | - | - | - | |
| Exchange adjustment | - | - | - | - | - |
| As at 30 Sept 2011 (Unaudited) | - | - | 1 | - | 1 |
| Accumulated depreciation | |||||
| As at 1 April 2011 (Audited) | - | - | - | - | - |
| Additions | - | - | - | - | - |
| Disposals / adjustments | - | - | - | - | - |
| Exchange adjustment | - | - | - | - | - |
| As at 30 Sept 2011(Unaudited) | - | - | - | - | - |
| Net book value | |||||
| As at 30 Sept 2011(Unaudited) | - | - | 1 | - | 1 |
| As at 31 March 2011 (Audited) | - | - | - | - | - |
| Consolidated | Company | ||||
|---|---|---|---|---|---|
| 30 September 2011 |
31 March 2011 |
30 September 2011 |
31 March 2011 |
||
| (Unaudited) | (Audited) | (Unaudited) | (Audited) | ||
| Current | |||||
| Financial assets at fair value through profit or loss | |||||
| - held-for-trading | 3,519 | 5,638 | - | - | |
| Loans and receivables | 91,922 | 93,543 | 12,530 | 12,521 | |
| Loans and receivables to JV partners | 18,078 | 17,086 | - | - | |
| 113,519 | 116,267 | 12,530 | 12,521 | ||
| Non-current | |||||
| Available-for-sale investments | 11,438 | 12,647 | - | - | |
| Deposit with banks | 28,462 | 28,992 | - | - | |
| Loans and receivables | 39,350 | 51,217 | 9,225 | 9,225 | |
| Loans and receivables to JV partners | 5,416 | 13,244 | - | - | |
| Loans and receivable to subsidiaries | - | - | 30,106 | 124,373 | |
| Investment in subsidiaries | - | - | 143,578 | 46,449 | |
| 84,666 | 106,100 | 182,909 | 180,047 | ||
| Total | 198,185 | 222,367 | 195,439 | 192,568 |
This primarily includes interest-bearing inter-corporate deposits of US \$ 40,829 (31 March 2011: US \$ 42,303), deferred loan origination costs US \$ 14,393 (31 March 2011: US \$ 29,493), security deposit to suppliers US \$ 17,958 (31 March 2011: US \$ 16,814), advance for investments US \$ 16,054 (31 March 2011: US \$ 12,111) and other financial assets US \$ 42,038 (31 March 2011: US \$ 44,039).
This primarily includes the share application money in the joint venture entities, short-term loans to joint venture partners and redeemable preference share capital held in the joint venture entities redeemable between 5 to 20 years.
During the period ended 30 September 2011, available for sale investments of US \$ 1,084 (31 March 2011: US \$ Nil) were collectively impaired.
| Consolidated | Company | |||
|---|---|---|---|---|
| 30 September 2011 |
31 March 2011 |
30 September 2011 |
31 March 2011 |
|
| (Unaudited) | (Audited) | (Unaudited) | (Audited) | |
| Current | ||||
| Advance to suppliers | 28,091 | 23,378 | - | - |
| Prepayments | 5,940 | 5,939 | 110 | - |
| Income tax receivable | 5,568 | 4,712 | - | - |
| Other receivables | 1,609 | 1,079 | 9 | - |
| 41,208 | 35,108 | 119 | - | |
| Non-current | ||||
| Development of mineral assets | 3,966 | 3,716 | - | - |
| Prepayments | 38,813 | 17,816 | - | - |
| 42,779 | 21,532 | - | - | |
| Total | 83,987 | 56,640 | 119 | - |
During the period ended 30 September 2011, other current assets of US \$ Nil (31 March 2011: US \$ 143) were collectively impaired and written off.
| Consolidated | Company | ||||
|---|---|---|---|---|---|
| 30 September 2011 |
31 March 2011 |
30 September 2011 |
31 March 2011 |
||
| (Unaudited) | (Audited) | (Unaudited) | (Audited) | ||
| Current | |||||
| Trade receivables | 77,694 | 44,534 | - | - | |
| Unbilled revenue | 9,414 | 1,123 | - | - | |
| Net investment in lease receivables | - | 236 | - | - | |
| Interest accrued | 22,497 | 20,278 | 246 | 166 | |
| 109,605 | 66,171 | 246 | 166 | ||
| Non-current | |||||
| Trade receivables | 2,825 | 2,976 | - | - | |
| Net investment in lease receivables | - | 2,717 | - | - | |
| 2,825 | 5,693 | - | - | ||
| Total | 112,430 | 71,864 | 246 | 166 |
During the period ended 30 September 2011, trade receivables of US \$ Nil (31 March 2011: US \$ 290) were collectively impaired and written off.
| 30 September 2011 |
31 March 2011 |
|
|---|---|---|
| (Unaudited) | (Audited) | |
| Fuel (at cost) | 17,581 | 5,697 |
| Stores and spares (at cost) | 9,902 | 8,920 |
| Total | 27,483 | 14,617 |
Cash and short-term deposits comprise of the following:
| Consolidated | Company | ||||
|---|---|---|---|---|---|
| 30 September 2011 |
31 March 2011 |
30 September 2011 |
31 March 2011 |
||
| (Unaudited) | (Audited) | (Unaudited) | (Audited) | ||
| Cash at banks and on hand | 44,600 | 60,181 | 732 | 1,512 | |
| Short-term deposits | 289,674 | 277,978 | 3,060 | 13,039 | |
| Total | 334,274 | 338,159 | 3,792 | 14,551 |
For the purpose of cash flow statement, cash and cash equivalent comprise of:
| Consolidated | Company | ||||
|---|---|---|---|---|---|
| 30 September 2011 |
30 September 30 September 2010 2011 |
30 September 2010 |
|||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||
| Cash at banks and on hand | 44,600 | 27,712 | 732 | 1,792 | |
| Short-term deposits | 289,674 | 233,796 | 3,060 | 3,020 | |
| Less: Restricted cash1 | (288,663) | (215,008) | (3,060) | - | |
| Cash and cash equivalent | 45,611 | 36,500 | 732 | 4,812 |
1 Include deposits pledged for availing credit facilities from banks and deposits with maturity term of more than three months.
The Company presently has only one class of ordinary shares. For all matters submitted to vote in the shareholders meeting, every holder of ordinary shares, as reflected in the records of the Company on the date of the shareholders' meeting, has one vote in respect of each share held. All shares are equally eligible to receive dividends and the repayment of capital in the event of liquidation of the Company.
The Company has an authorized share capital of 500,000,000 equity shares (March 2011: 500,000,000) at par value of US \$ 0.002 (£ 0.001) per share amounting to US \$ 998.
The Company has issued share capital at par value of US \$ 0.002 (£ 0.001) per share.
Share premium represents the amount received by the Group over and above the par value of shares issued and the excess of the fair value of share issued in business combination over the par value of such shares. Any transaction costs associated with the issuing of shares are deducted from securities premium, net of any related income tax benefits.
Revaluation reserve comprises gains and losses due to the revaluation of previously held interest of the assets acquired and liabilities assumed in a business combination.
Translation reserve is used to record the exchange differences arising from the translation of the financial statements of the foreign subsidiaries and joint ventures.
Other reserve represents the difference between the consideration paid and the adjustment to net assets on change of controlling interest, without change in control. Any transaction costs associated with the issuing of shares by the subsidiaries are deducted from other reserves, net of any related income tax benefits. Further it also includes the loss / gain on fair valuation of available-for-sale financial instruments.
Retained earnings include all current and prior year results as disclosed in the statement of comprehensive income less dividend distribution.
The borrowings comprise of the following:
| Consolidated | Company | |||||
|---|---|---|---|---|---|---|
| Interest rate (range %) |
Final Maturity |
30 September 2011 |
31 March 2011 |
30 September 2011 |
31 March 2011 |
|
| (Unaudited) | (Audited) | (Unaudited) | (Audited) | |||
| Long-term "project | 10.50 to 15.25 | March-26 | 1,090,047 | 910,034 | - | - |
| finance" loans | ||||||
| Short-term loans | 6.00 to 16.50 | September-12 | 255,717 | 233,133 | - | 9,300 |
| Buyers' credit facility | 1.66 to 2.91 | September-12 | 428,248 | 318,906 | - | - |
| Cash credit and other | 12.90 to 14.75 | September-12 | 131,392 | 113,955 | - | - |
| working capital facilities | ||||||
| Redeemable preference | 14.11 | February-28 | 27,736 | 28,953 | - | - |
| shares | ||||||
| Total | 1,933,140 | 1,604,981 | - | 9,300 |
The borrowings mature as follows:
| Consolidated | Company | |||
|---|---|---|---|---|
| 30 September 2011 |
31 March 2011 |
30 September 2011 |
31 March 2011 |
|
| (Unaudited) | (Audited) | (Unaudited) | (Audited) | |
| Current liabilities | ||||
| Amounts falling due within one year | 899,403 | 787,465 | - | 9,300 |
| Non-current liabilities | ||||
| Amounts falling due after more than one year but not more than five years |
623,437 | 473,727 | - | - |
| Amounts falling due in more than five years | 410,300 | 343,789 | - | - |
| Total | 1,933,140 | 1,604,981 | - | 9,300 |
| Consolidated | Company | |||
|---|---|---|---|---|
| 30 September 2011 |
31 March 30 September 2011 2011 |
31 March 2011 |
||
| (Unaudited) | (Audited) | (Unaudited) | (Audited) | |
| Current | ||||
| Trade payables | 288,993 | 176,075 | 836 | 305 |
| Share application money | 918 | 714 | - | - |
| Interest accrued but not due | 15,299 | 10,532 | - | 60 |
| 305,210 | 187,321 | 836 | 365 | |
| Non-current | ||||
| Trade payables | 52,424 | 29,736 | - | - |
| 52,424 | 29,736 | - | - | |
| Total | 357,634 | 217,057 | 836 | 365 |
Trade payables are non-interest bearing and are normally settled on 45 days terms.
A provision has been recognised for decommissioning and restoration costs associated with construction of a power plant. The unwinding of the discount on the decommissioning provision is included as a finance costs.
| 30 September | 31 March | |
|---|---|---|
| 2011 | 2011 | |
| (Unaudited) | (Audited) | |
| Non-current | ||
| Opening balance | 2,115 | 1,984 |
| Translation difference | (239) | (15) |
| Arises during the period on account of business combination (see note 7) | 532 | - |
| Unwinding of discount | 99 | 146 |
| Closing balance | 2,507 | 2,115 |
| 30 September 2011 |
31 March 2011 |
|
|---|---|---|
| (Unaudited) | (Audited) | |
| Financial instruments at fair value through profit and loss account | ||
| Derivatives not designated as hedge | ||
| - Foreign exchange forward contracts | - | 3,184 |
| Total | - | 3,184 |
| 30 September 2011 |
31 March 2011 |
|
|---|---|---|
| (Unaudited) | (Audited) | |
| Statutory liabilities | 1,118 | 2,811 |
| Accruals | 1,699 | 973 |
| Total | 2,817 | 3,784 |
For detail list of subsidiaries and joint ventures see note 1.6
| Name of the party | Nature of relationship |
|---|---|
| T L Sankar | Chairman |
| S Kishore | Executive Director |
| K A Sastry | Executive Director |
| S R Iyer | Director |
| Vladimir Dlouhy | Director |
| Abhay M Nalawade* | Director |
* Appointed with effect from 12 August 2011
The following table provides the total amount of transactions that have been entered into with related parties and the outstanding balances at the end of the relevant financial period:
| Consolidated | Company | ||||||
|---|---|---|---|---|---|---|---|
| 30 September 2011 | 30 September 2010 | 30 September 2011 |
30 September 2010 |
||||
| Particulars | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||
| Joint Venture |
KMP | Joint Venture |
KMP | Subsidiaries | |||
| Transactions1,2 | |||||||
| Project development fees and corporate support services fees |
1,455 | - | 101 | - | - | - | |
| Interest income | 1,305 | - | 1,150 | - | - | - | |
| Inter-corporate deposits and loans given |
7,005 | - | 7,114 | - | 18 | 3,296 | |
| Inter-corporate deposits and loans refunded |
230 | - | 3,267 | - | - | 156 | |
| Loans taken | - | - | 104 | - | - | - | |
| Lignite excavation income | - | - | 595 | - | - | - | |
| Finance lease income | - | - | 113 | - | - | - | |
| Guarantees commission received from subsidiaries |
- | - | - | - | - | 672 | |
| Managerial remuneration 3 | - | 273 | - | 266 | 78 | 73 |
| 30 September 2011 | 30 September 2010 | 30 September 2011 |
30 September 2010 |
|||
|---|---|---|---|---|---|---|
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||
| Balances 1,2 | ||||||
| Interest receivable | 2,648 | - | 3,961 | - | - | - |
| Loans and inter corporate deposits receivable |
19,434 | - | 17,080 | - | 30,106 | 31,606 |
| Loans and inter corporate deposits payable |
- | - | 107 | - | - | - |
| Lease receivable | - | - | 2,923 | - | - | - |
| Other receivable | 1,307 | - | 94 | - | - | - |
| Due to key managerial personnel 3 | - | 63 | - | 61 | 42 | 37 |
1 Outstanding balances at the period end are unsecured, interest-bearing in case of loans and inter-corporate deposits and noninterest bearing in case of other loans and advances and settlement occurs in cash. There have been no guarantees provided or received for any related party receivables or payables. For the period ended 30 September 2011, the Group has not recorded any impairment of receivables relating to amounts owed by related parties (30 September 2010: US \$ Nil). This assessment is undertaken each financial year through examining the financial position of the related party and the market in which the related party operates.
2 The difference in the movement between the opening outstanding balances, transactions during the period and closing outstanding balances is on account of business combination and exchange adjustments.
3 Remuneration is net of accrual towards Gratuity, a defined benefit plan, which is managed for the Company as a whole. However, the annual accrual of this liability towards key management personnel is not expected to be significant. There are no other long term benefits and termination benefits which are payable to the key management personnel.
As at 30 September 2011, the Group is committed to purchase property, plant and equipment for US \$2,733,173 (31 March 2011: US \$ \$ 3,196,514).
Open offer: The Group has made an open offer to the public equity shareholders of KSK Energy Ventures Limited ('KEVL'), an Indian Listed subsidiary, to acquire up to 74,526,091 equity shares being 20% of the voting share capital of the subsidiary, pursuant to and in compliance with, among others, Regulation 11(1) of the Securities and Exchange Board of India (Substantial Acquisition of Shares and Takeovers) Regulations, 1997 and subsequent amendments thereto (the "SEBI (SAST) Regulations" or the "Regulations"). The offer is being made at a price of Rs 125/- (US \$ 2.75) per equity share, payable in cash. Subsequent to the open offer, the holding of the Group in KEVL will increase to 74.94% from 54.94%, which will be accounted as acquisition of non-controlling interest without change in control as equity transaction and accordingly, the carrying amount of Group's interest and the non-controlling interest will be adjusted to reflect the changes in their relative interests in the subsidiary.
Approved by the Board of Directors on 28 November 2011 and signed on behalf by:
S. Kishore K. A. Sastry Executive Director Executive Director
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.