AI Champdany Industries Ltd.

 

CASH FLOW STATEMENT FOR THE YEAR ENDED 31 MARCH, 2010

Rupees

A.

Cash Flow from Operating Activities :

2009-10

2008-09

 

Profit before Taxation and Extra ordinary Items

 

7,287,412

18,501,548

   Add :- Adjustments for :

 

   Depreciation

76,900,633

 

84,583,713

   Dividend from Investments

(133,887)

 

(132,775)

   Interest

67,621,053

72,861,377

 

   Surplus (Net) on disposal of Fixed Assets

(46,944,924)

   

(13,229,452)

  Loss on sale of Investments

-

192,800

   Investments Written Off

-

20, 996

   

97,442,875

 

144,296,659

Operating Profit before Working Capital Changes

104,730,287

 

162,798,207

   Less :- Adjustments for :

 

   (Increase) / Decrease in Inventories

(209,184,840)

(19,236,136)

   (Increase) / Decrease in Trade and Other Receivables

175,841,558

77,841,254

   (Decrease)/Increase in Trade Payables

18,730,433

(37,103,551)

(14,612,849)

 

21,501,567

Cash Generated from Operations :

90,117,438

184,299,774

   Less : Interest paid

(68,207,440)

(75,348,651)

   Direct Taxes paid

(14,266,072)

(33,842,109)

(82,473,512)

(109,190,760)

Net Cash from / (used in) Operating Activities

7,643,926

75,109,014

B.

Cash Flow from Investing Activities :

    Purchase of Fixed Assets

(69,944,575)

(173,648,270)

    Sale of Fixed Assets

50,043,269

29,070,660

   Purchase of Investments

(500,000)

(80,968,790)

    Sale of Investment

-

5,952,700

   Interest Received

470,793

1,966,911

   Dividend Received

133,887

132,775

   Net Cash from / (used in) Investing Activities

 

(19,796,626)

(217,494,014)

   

 

C.

Cash Flow from Financing Activities :

 

    Proceeds from Share Capital

62,071,765

    -

    Proceeds from Loans

125,000,000

75,000,000

    Repayments of Loans

(116,721,180)

(60,838,825)

   Increase/(Decrease) in Bank Borrowings

(59,703,006)

136,558,469

   Dividend Paid

(1,583,585)

(7,069,660)

   Tax on Dividend Paid

(261,723)

(1,219,094)

Repayment of Preference Shares

(2,130)

(4,470)

Payment to Fractional Share Holders

(45)

-

 

Net Cash from / (used in) Financing Activities

   

8,800,096

142,426,420

 

Net increase / (decrease) in Cash and Cash Equivalents (A–B–C)

   

(3,352,604)

41,420

Cash and Cash Equivalents as at 1 April 2009

18,536,750

18,495,330

Cash and Cash Equivalents as at 31 March 2010

15,184,146

18,536,750

In terms of our report of even date attached
D.P. Sen & Co.
Chartered Accountants

S.K. Nayak
Partner
Membership No. 58711
Kolkata, 30 May 2010

B.K. Chowdhury
Senior General Manager (Accounts) &
Company Secretary

on behalf of the Board
B. WADHWA
N. PUJARA
- Directors