Integrated Filing — IndAS



General information about company

Scrip Code 539044
NSE Symbol MANAKSTEEL
MSEI Symbol NOTLISTED
ISIN INE824Q01011
Name of company MANAKSIA STEELS LIMITED
Type of company Main Board
Class of security Equity
Date of start of financial year 01-Apr-2024
Date of end of financial year 31-Mar-2025
Date of board meeting when results were approved 28-May-2025
Date on which prior intimation of the meeting for considering financial results was informed to the exchange 21-May-2025
Description of presentation currency INR (in Actuals)
Reporting Type Quarterly
Reporting Quarter Fourth quarter
Nature of report standalone or consolidated Consolidated
Whether results are audited or unaudited for the quarter ended Audited
Whether results are audited or unaudited for the Year to date for current period ended/year ended Audited
Segment Reporting Single segment
Description of single segment Metals
Start date and time of board meeting 28-May-2025   18:00:00
End date and time of board meeting 28-May-2025   19:00:00
Whether cash flow statement is applicable on company Yes
Type of cash flow statement Cash Flow Indirect
Declaration of unmodified opinion or statement on impact of audit qualification Declaration of unmodified opinion



Financial Results Ind-AS

Particulars 3 months/ 6 months ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-Jan-2025 01-Apr-2024
B Date of end of reporting period 31-Mar-2025 31-Mar-2025
C Whether results are audited or unaudited Audited Audited
D Nature of report standalone or consolidated Consolidated Consolidated
Part I Blue color marked fields are non-mandatory. For Consolidated Results, if the company has no figures for 3 months / 6 months ended, in such case zero shall be inserted in the said column.
1 Income
Revenue from operations 2041446000 6342570000
Other income 8513000 125356000
Total income 2049959000 6467926000
2 Expenses
(a) Cost of materials consumed 1815796000 5517373000
(b) Purchases of stock-in-trade 0 0
(c) Changes in inventories of finished goods, work-in-progress and stock-in-trade -115856000 -177046000
(d) Employee benefit expense 52768000 213384000
(e) Finance costs 33968000 84723000
(f) Depreciation, depletion and amortisation expense 15287000 61092000
(f) Other Expenses
1 Other Expenses 199193000 641095000
Total other expenses 199193000 641095000
Total expenses 2001156000 6340621000
3 Total profit before exceptional items and tax 48803000 127305000
4 Exceptional items -31000 -7306000
5 Total profit before tax 48772000 119999000
6 Tax expense
7 Current tax 6951000 22004000
8 Deferred tax -5252000 497000
9 Total tax expenses 1699000 22501000
10 Net movement in regulatory deferral account balances related to profit or loss and the related deferred tax movement 0 0
11 Net Profit Loss for the period from continuing operations 47073000 97498000
12 Profit (loss) from discontinued operations before tax 0 0
13 Tax expense of discontinued operations 0 0
14 Net profit (loss) from discontinued operation after tax 0 0
15 Share of profit (loss) of associates and joint ventures accounted for using equity method 0 0
16 Total profit (loss) for period 47073000 97498000
17 Other comprehensive income net of taxes -93117000 -208296000
18 Total Comprehensive Income for the period -46044000 -110798000
19 Total profit or loss, attributable to
Profit or loss, attributable to owners of parent 47073000 97498000
Total profit or loss, attributable to non-controlling interests 0 0
20 Total Comprehensive income for the period attributable to
Comprehensive income for the period attributable to owners of parent -46044000 -110798000
Total comprehensive income for the period attributable to owners of parent non-controlling interests 0 0
21 Details of equity share capital
Paid-up equity share capital 65534000 65534000
Face value of equity share capital 1 1
27 Details of debt securities
22 Reserves excluding revaluation reserve 2828099000
23 Earnings per share
i Earnings per equity share for continuing operations
Basic earnings (loss) per share from continuing operations 0.72 1.49
Diluted earnings (loss) per share from continuing operations 0.72 1.49
ii Earnings per equity share for discontinued operations
Basic earnings (loss) per share from discontinued operations 0 0
Diluted earnings (loss) per share from discontinued operations 0 0
ii Earnings per equity share
Basic earnings (loss) per share from continuing and discontinued operations 0.72 1.49
Diluted earnings (loss) per share from continuing and discontinued operations 0.72 1.49
24 Debt equity ratio
25 Debt service coverage ratio
26 Interest service coverage ratio
27 Disclosure of notes on financial results Textual Information(1)



Disclosure of notes on financial results

Textual Information(1) (a) The Financial Results of the Company for the Quarter and Year ended 31st March, 2025 have been reviewed and recommended by the Audit Committee and approved by the Board of Directors of the Company in their respective meetings held on 28th May, 2025. The Statutory Auditors of the Company have carried out Audit of these results and the results are being published in accordance with Regulation 33 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015. n(b) The Consolidated Financial Results comprise of Manaksia Steels Limited, its wholly owned subsidiary, Federated Steel Mills Limited, Far East Steel Industries Limited and Sumo Agrochem Limited. n(c) As the Companys business activity falls within a single primary business segment, viz., Metals, the disclosure requirements of Ind AS 108, Operating Segments, are not applicable. n(d) Comparative figures have been rearranged / regrouped wherever necessary. n(e) Exceptional Items constitute Income/(Expense) n nStandalone nPaticulars 31st Mar 24(FY) nReversal of Entry Tax Provision on account of SOD 285.15 nForeign Exchange Loss on Devaluation of Nigerian Cur. - nTotal Exception Items 285.15 n nConsolidated nPaticulars 31st Mar 25(Qtr) 31st Dec 24(Qtr) 31st Mar 24(Qtr) n Reversal of Entry Tax Provision on account of SOD - - - nForeign Exchange Loss on Devaluation of Nigerian Cur. (0.31) (8.86) (142.45) nTotal Exception Items (0.31) (8.86) (142.45) n nConsolidated nPaticulars 31st Mar 25(FY) 31st Mar 24(FY) n Reversal of Entry Tax Provision on account of SOD - 285.15 nForeign Exchange Loss on Devaluation of Nigerian Cur. (73.06) (291.04) nTotal Exception Items (73.06) (5.89) n n nDue to continued volatility resulting from significant devaluation of the Nigerian currency, the Group has incurred foreign exchange losses in its subsidiary companies based in Nigeria. These losses have been reported as an exceptional item in the Group consolidated financial results. n(f) The figures for the quarter ended 31st March 2025 and 31st March 2024, are the balancing figures between audited figures in respect of full financial year and year to date unaudited figures upto the third quarter of respective financial year which were subject to Limited Review. n(g) The above Financial Results of the Company for the Quarter and Year ended 31st March, 2025 are available at the Company website www.manaksiasteels.com and websites of all Stock Exchanges, where the Equity shares of the Company are listed.



Remarks

Debt equity ratio
Debt service coverage ratio
Interest service coverage ratio


Statement of Asset and Liabilities

Particulars Year ended (dd-mm-yyyy)
Date of start of reporting period 01-Apr-2024
Date of end of reporting period 31-Mar-2025
Whether results are audited or unaudited Audited
Nature of report standalone or consolidated Consolidated
Assets
1 Non-current assets
Property, plant and equipment 623928000
Capital work-in-progress 925212000
Investment property 0
Goodwill 0
Other intangible assets 0
Intangible assets under development 0
Biological assets other than bearer plants 0
Investments accounted for using equity method 0
Non-current financial assets
Non-current investments 236550000
Trade receivables, non-current 0
Loans, non-current 0
Other non-current financial assets 1839000
Total non-current financial assets 238389000
Deferred tax assets (net) 0
Other non-current assets 3708000
Total non-current assets 1791237000
2 Current assets
Inventories 1356526000
Current financial asset
Current investments 1049173000
Trade receivables, current 382662000
Cash and cash equivalents 100488000
Bank balance other than cash and cash equivalents 203959000
Loans, current 0
Other current financial assets 16326000
Total current financial assets 1752608000
Current tax assets (net) 10317000
Other current assets 454570000
Total current assets 3574021000
3 Non-current assets classified as held for sale 0
4 Regulatory deferral account debit balances and related deferred tax Assets 0
Total assets 5365258000
Equity and liabilities
1 Equity
Equity attributable to owners of parent
Equity share capital 65534000
Other equity 2828099000
Total equity attributable to owners of parent 2893633000
Non controlling interest 0
Total equity 2893633000
2 Liabilities
Non-current liabilities
Non-current financial liabilities
Borrowings, non-current 0
Trade payables, non-current
(A) Total outstanding dues of micro enterprises and small enterprises 0
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 0
Total Trade payable 0
Other non-current financial liabilities
Total non-current financial liabilities 0
Provisions, non-current 11742000
Deferred tax liabilities (net) 71002000
Deferred government grants, Non-current 0
Other non-current liabilities 16058000
Total non-current liabilities 98802000
Current liabilities
Current financial liabilities
Borrowings, current 2036507000
Trade payables, current
(A) Total outstanding dues of micro enterprises and small enterprises 14410000
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 191752000
Total Trade payable 206162000
Other current financial liabilities 108944000
Total current financial liabilities 2351613000
Other current liabilities 11600000
Provisions, current 6272000
Current tax liabilities (Net) 3338000
Deferred government grants, Current 0
Total current liabilities 2372823000
3 Liabilities directly associated with assets in disposal group classified as held for sale 0
4 Regulatory deferral account credit balances and related deferred tax liability 0
Total liabilities 2471625000
Total equity and liabilites 5365258000
Disclosure of notes on assets and liabilities Textual Information(1)



Text Block

Textual Information(1) (a) The Financial Results of the Company for the Quarter and Year ended 31st March, 2025 have been reviewed and recommended by the Audit Committee and approved by the Board of Directors of the Company in their respective meetings held on 28th May, 2025. The Statutory Auditors of the Company have carried out Audit of these results and the results are being published in accordance with Regulation 33 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015. n(b) The Consolidated Financial Results comprise of Manaksia Steels Limited, its wholly owned subsidiary, Federated Steel Mills Limited, Far East Steel Industries Limited and Sumo Agrochem Limited. n(c) As the Companys business activity falls within a single primary business segment, viz., Metals, the disclosure requirements of Ind AS 108, Operating Segments, are not applicable. n(d) Comparative figures have been rearranged / regrouped wherever necessary. n(e) Exceptional Items constitute Income/(Expense) n nStandalone nPaticulars 31st Mar 24(FY) nReversal of Entry Tax Provision on account of SOD 285.15 nForeign Exchange Loss on Devaluation of Nigerian Cur. - nTotal Exception Items 285.15 n nConsolidated nPaticulars 31st Mar 25(Qtr) 31st Dec 24(Qtr) 31st Mar 24(Qtr) n Reversal of Entry Tax Provision on account of SOD - - - nForeign Exchange Loss on Devaluation of Nigerian Cur. (0.31) (8.86) (142.45) nTotal Exception Items (0.31) (8.86) (142.45) n nConsolidated nPaticulars 31st Mar 25(FY) 31st Mar 24(FY) n Reversal of Entry Tax Provision on account of SOD - 285.15 nForeign Exchange Loss on Devaluation of Nigerian Cur. (73.06) (291.04) nTotal Exception Items (73.06) (5.89) n n nDue to continued volatility resulting from significant devaluation of the Nigerian currency, the Group has incurred foreign exchange losses in its subsidiary companies based in Nigeria. These losses have been reported as an exceptional item in the Group consolidated financial results. n(f) The figures for the quarter ended 31st March 2025 and 31st March 2024, are the balancing figures between audited figures in respect of full financial year and year to date unaudited figures upto the third quarter of respective financial year which were subject to Limited Review. n(g) The above Financial Results of the Company for the Quarter and Year ended 31st March, 2025 are available at the Company website www.manaksiasteels.com and websites of all Stock Exchanges, where the Equity shares of the Company are listed.



Format for Reporting Segmenet wise Revenue, Results and Capital Employed along with the company results

Particulars 3 months/ 6 month ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
Date of start of reporting period 01-Jan-2025 01-Apr-2024
Date of end of reporting period 31-Mar-2025 31-Mar-2025
Whether accounts are audited or unaudited Audited Audited
Nature of report standalone or consolidated Consolidated Consolidated
1 Segment Revenue (Income)
(net sale/income from each segment should be disclosed)
Total Segment Revenue
Less: Inter segment revenue
Revenue from operations
2 Segment Result
Profit (+) / Loss (-) before tax and interest from each segment
Total Profit before tax
i. Finance cost
ii. Other Unallocable Expenditure net off Unallocable income
Profit before tax
3 (Segment Asset - Segment Liabilities)
Segment Asset
Total Segment Asset
Un-allocable Assets null null
Net Segment Asset null null
4 Segment Liabilities
Segment Liabilities
Total Segment Liabilities
Un-allocable Liabilities null null
Net Segment Liabilities null null
Disclosure of notes on segments



Other Comprehensive Income

Particulars 3 months/ 6 months ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-Jan-2025 01-Apr-2024
B Date of end of reporting period 31-Mar-2025 31-Mar-2025
C Whether results are audited or unaudited Audited Audited
D Nature of report standalone or consolidated Consolidated Consolidated
Other comprehensive income [Abstract]
1 Amount of items that will not be reclassified to profit and loss
1 (a) Remeasurement Gains/(Losses) on Post Employment Defined Benefit Plans -636000 -636000
2 (b) Gains/(Losses) from Investments in Equity Instruments designated at FVTOCI -97760000 -158200000
Total Amount of items that will not be reclassified to profit and loss -98396000 -158836000
2 Income tax relating to items that will not be reclassified to profit or loss -5146000 -13789000
3 Amount of items that will be reclassified to profit and loss
1 Foreign Currency Translation Reserve 133000 -63249000
Total Amount of items that will be reclassified to profit and loss 133000 -63249000
4 Income tax relating to items that will be reclassified to profit or loss 0 0
5 Total Other comprehensive income -93117000 -208296000



Cash flow statement, indirect

Particulars Year ended (dd-mm-yyyy)
A Date of start of reporting period 01-Apr-2024
B Date of end of reporting period 31-Mar-2025
C Whether results are audited or unaudited Audited
D Nature of report standalone or consolidated Consolidated
Part I Blue color marked fields are non-mandatory.
Statement of cash flows
Cash flows from used in operating activities
Profit before tax 119999000
Adjustments for reconcile profit (loss)
Adjustments for finance costs 84723000
Adjustments for decrease (increase) in inventories 45497000
Adjustments for decrease (increase) in trade receivables, current -120390000
Adjustments for decrease (increase) in trade receivables, non-current 0
Adjustments for decrease (increase) in other current assets -142472000
Adjustments for decrease (increase) in other non-current assets 142029000
Adjustments for other financial assets, non-current 0
Adjustments for other financial assets, current 596000
Adjustments for other bank balances 0
Adjustments for increase (decrease) in trade payables, current 101791000
Adjustments for increase (decrease) in trade payables, non-current 0
Adjustments for increase (decrease) in other current liabilities 1782000
Adjustments for increase (decrease) in other non-current liabilities 0
Adjustments for depreciation and amortisation expense 61092000
Adjustments for impairment loss reversal of impairment loss recognised in profit or loss 0
Adjustments for provisions, current 356000
Adjustments for provisions, non-current 341000
Adjustments for other financial liabilities, current -10799000
Adjustments for other financial liabilities, non-current 0
Adjustments for unrealised foreign exchange losses gains 0
Adjustments for dividend income 51000
Adjustments for interest income 16296000
Adjustments for share-based payments 0
Adjustments for fair value losses (gains) 66609000
Adjustments for undistributed profits of associates 0
Other adjustments for which cash effects are investing or financing cash flow -109524000
Other adjustments to reconcile profit (loss) 0
Other adjustments for non-cash items -65045000
Share of profit and loss from partnership firm or association of persons or limited liability partnerships 0
Total adjustments for reconcile profit (loss) 40239000
Net cash flows from (used in) operations 160238000
Dividends received 0
Interest paid 0
Interest received 0
Income taxes paid (refund) 24939000
Other inflows (outflows) of cash 0
Net cash flows from (used in) operating activities 135299000
Cash flows from used in investing activities
Cash flows from losing control of subsidiaries or other businesses 0
Cash flows used in obtaining control of subsidiaries or other businesses 0
Other cash receipts from sales of equity or debt instruments of other entities 0
Other cash payments to acquire equity or debt instruments of other entities 0
Other cash receipts from sales of interests in joint ventures 0
Other cash payments to acquire interests in joint ventures 0
Cash receipts from share of profits of partnership firm or association of persons or limited liability partnerships 0
Cash payment for investment in partnership firm or association of persons or limited liability partnerships 0
Proceeds from sales of property, plant and equipment 24171000
Purchase of property, plant and equipment 708969000
Proceeds from sales of investment property 0
Purchase of investment property 0
Proceeds from sales of intangible assets 0
Purchase of intangible assets 0
Proceeds from sales of intangible assets under development 0
Purchase of intangible assets under development 0
Proceeds from sales of goodwill 0
Purchase of goodwill 0
Proceeds from biological assets other than bearer plants 0
Purchase of biological assets other than bearer plants 0
Proceeds from government grants 0
Proceeds from sales of other long-term assets 500000
Purchase of other long-term assets 0
Cash advances and loans made to other parties 0
Cash receipts from repayment of advances and loans made to other parties 0
Cash payments for future contracts, forward contracts, option contracts and swap contracts 0
Cash receipts from future contracts, forward contracts, option contracts and swap contracts 0
Dividends received 51000
Interest received 23339000
Income taxes paid (refund) 0
Other inflows (outflows) of cash 451372000
Net cash flows from (used in) investing activities -209536000
Cash flows from used in financing activities
Proceeds from changes in ownership interests in subsidiaries 0
Payments from changes in ownership interests in subsidiaries 0
Proceeds from issuing shares 0
Proceeds from issuing other equity instruments 0
Payments to acquire or redeem entity's shares 0
Payments of other equity instruments 0
Proceeds from exercise of stock options 0
Proceeds from issuing debentures notes bonds etc 0
Proceeds from borrowings 183401000
Repayments of borrowings 0
Payments of lease liabilities 5141000
Dividends paid 0
Interest paid 86614000
Income taxes paid (refund) 0
Other inflows (outflows) of cash 0
Net cash flows from (used in) financing activities 91646000
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes 17409000
Effect of exchange rate changes on cash and cash equivalents
Effect of exchange rate changes on cash and cash equivalents 956000
Net increase (decrease) in cash and cash equivalents 18365000
Cash and cash equivalents cash flow statement at beginning of period 82123000
Cash and cash equivalents cash flow statement at end of period 100488000





Details of Impact of Audit Qualification

Whether results are audited or unaudited Audited
Declaration of unmodified opinion or statement on impact of audit qualification Declaration of unmodified opinion
Auditor's opinion
Declaration pursuant to Regulation 33 (3) (d) of SEBI (LODR) Regulation, 2015: The company declares that its Statutory Auditor/s have issued an Audit Report with unmodified opinion for the period on Standalone results Yes
Sr No. Audit firm's name Whether the firm holds a valid peer review certificate issued by Peer Review Board of ICAI Certificate valid upto
1 S K AGRAWAL AND CO. CHARTERED ACCOUNTANTS LLP Yes 31-Jul-2025