| Summary 
            of Contents 
STOCK UPDATE 
 
Ranbaxy 
            Laboratories Cluster: Apple 
            Green
 Recommendation: Buy
 Price target: Rs558
 Current 
            market price: Rs354
 
Strong recovery in operating performance 
 
Result highlights  
              
              The consolidated sales of Ranbaxy Laboratories 
              (Ranbaxy) grew by 8.8% year on year (yoy) to Rs1,433.9 crore in 
              Q2CY2006. The sales growth was led by strong performances in North 
              America (+11%) and Asia Pacific & Middle East (+35%). On the 
              other hand, the company posted a decline in its sales in Brazil, 
              China and the European markets, mainly because of regulatory 
              reforms (in Brazil and Europe) and pricing pressures (in the UK). 
              
              The company's operating profit margin (OPM) 
              improved by 570 basis points yoy to 18.2% in the quarter, largely 
              due to a 27% reduction in the research and development (R&D) 
              expenses and a 7% drop in the selling, general & 
              administrative (SG&A) expenses. Consequently, the operating 
              profit (OP) grew by 56% yoy to Rs264.8 crore. 
              The profit after tax (PAT) stood at Rs121 
              crore, growing by 20% yoy and by 70% quarter on quarter. The PAT 
              growth was subdued on account of a lower other operating income 
              and a foreign exchange (forex) loss of Rs50.6 crore in the 
              quarter.  
              Starting from June 23, 2006, Ranbaxy secured 
              180-day exclusivity rights to market generic Simvastatin 80mg in 
              the US market. In its first week of launch, the product has 
              garnered a market share of almost 50% in the USA.  
              The US Food and Drug Authority (USFDA) has 
              issued a warning letter to Ranbaxy's plant at Paonta Sahib for 
              deviations from good manufacturing practices. This might delay 
              Ranbaxy's launch of Pravastatin in the USA. However, the company 
              is proactively working to resolve the issue.  
              The company maintains its growth guidance of 
              18% and of earnings before interest, depreciation, tax and 
              amortisation (EBIDTA) margin target of 16% for CY2006. It has 
              achieved a growth of 10.6% in H1CY2006 and thus expects to grow at 
              a higher rate in H2CY2006, in order to grow at its targeted rate 
              during the year. 
              In line with the management guidance, we are 
              revising our earnings estimates marginally downwards for CY2006E 
              and CY2007E. CY2006E earnings have been revised downwards by 1.1% 
              to Rs17.4 per share and CY2007E have been revised downwards by 
              7.6% to Rs22.3 per share. Assigning a price/earnings multiple of 
              25x, the revised price target stands at Rs558. At the current 
              market price of Rs354, Ranbaxy is trading at 15.9x its CY2007E 
              earnings. Considering the strong growth prospects for the future, 
              the robust R&D pipeline and the good performance in this 
              quarter, we maintain our Buy call on the company with a revised 
              price target of Rs558.   
             
ITC 
Cluster: Apple 
            Green
 Recommendation: Buy
 Price target: Rs220
 Current 
            market price: Rs168
 
Cheers for all businesses  
Result highlights  
              
              ITC's adjusted net profit grew by 22.7% year on 
              year (yoy) to Rs652.0 crore, in line with our expectations. 
              The net revenues for the quarter grew by 25.7% 
              yoy as most of its businesses grew strongly. However, the growth 
              in the revenues from cigarettes as well as the paperboard business 
              was slightly below our expectations. 
              The profit before interest and tax (PBIT) grew 
              by 21.6% yoy with margin expansion in all the businesses. Overall 
              the PBIT margins (adjusted for one-off items) expanded by 8.4 
              basis points yoy. 
              The non-cigarette fast moving consumer goods 
              (FMCG) business is the only business in ITC's portfolio which is 
              making losses. However, with the strong growth in the revenues, 
              the magnitude of the losses ie, the loss margins have come down 
              considerably. 
              We have always liked the way ITC has 
              channelised the strong cash flows generated from the cigarette 
              business into the other businesses without affecting its return on 
              capital employed. At the current market price of Rs168, the stock 
              is attractively quoting at 19.0x its FY2008E earnings per share 
              (EPS) and 12.0x FY2008E enterprise value (EV)/earnings before 
              interest, depreciation, tax and amortisation (EBIDTA). We maintain 
              our Buy recommendation on ITC with a price target of Rs220.   
               
             
             
3i 
            Infotech Cluster: Emerging 
            Star
 Recommendation: Buy
 Price target: Rs244
 Current 
            market price: Rs137
 
In line with expectations  
Result highlights  
              
              3i Infotech reported a growth of 7.1% quarter 
              on quarter (qoq) and of 45.2% year on year (yoy) to Rs128.5 crore 
              for Q1FY2007. Excluding the impact of its recent acquisition 
              Datacons, the growth in the organic business stood at 5.4% qoq, 
              which is below our expectation. 
              The operating profit margin (OPM) improved by 
              150 basis points to 22.8% on a sequential basis. Despite the 
              annual salary hikes in Q1, the OPM improved on the back of the 
              increase in the proportion of the contribution from the 
              high-margin product business (up 50 basis points to 48.9% of the 
              net revenues), higher gross margins in the service business (a 
              270-basis-point improvement to 39.3%) and favourable foreign 
              exchange (forex) movement.  
              The other income component stood at Rs4.8 crore 
              as compared with Rs1.6 crore in Q4FY2006 and Rs1.5 crore in 
              Q1FY2006. The other income was boosted by forex gains of Rs1.1 
              crore and the incremental interest income of Rs2 crore on the 
              foreign currency convertible bond (FCCB) proceeds of $50 million. 
              
              The higher other income negated the adverse 
              impact of the higher interest outgo and depreciation charges 
              during the quarter. Consequently, the consolidated earnings grew 
              by 21.7% qoq and by 107% yoy to Rs21.3 crore, ahead of our 
              expectation of Rs20 crore. 
              The order backlog has grown by 10.1% qoq to 
              Rs293.2 crore, with the product order book growing by 10.7% qoq to 
              Rs146.5 crore and the software service backlog was up by 9.4% qoq 
              to Rs146.7 crore. This is the second consecutive quarter of a 
              double-digit sequential growth in the order backlog. 
              Along with the quarterly results, the company 
              announced the acquisition of a 51% stake in a Mumbai-based 
              business process outsourcing (BPO) company, Delta Services (India) 
              Ltd. The acquired company has annual revenues of around $3 million 
              and is profitable at the net level. 
              The management has maintained the annual 
              revenue growth guidance at 25-30% and the diluted earnings 
              guidance at Rs13-13.5 per share (net of dividend on preference 
              share capital) in FY2007. However, the guidance does not include 
              the incremental revenues and earnings from the acquisition of 
              Delta Services. 
              At the current market price the stock trades at 
              10.2x FY2007 and 7.4x FY2008 estimated earnings. We maintain our 
              Buy call with a price target of Rs244.  
             
             
Ratnamani Metals and 
            Tubes Cluster: Ugly 
            Duckling
 Recommendation: Buy
 Price target: 
            Rs520
 Current market price: Rs285
 
Performance shows the mettle  
Result highlights  
              
              Ratnamani Metals and Tubes Ltd (RMTL) reported 
              a strong 103% year-on-year (y-o-y) growth in its net 
              profit for Q1FY2007 to Rs8.3 crore on the back of robust sales and 
              operating profit margins (OPMs).
              The net sales grew by 60% year on year (yoy) to 
              Rs88.1 crore on the back of a five-fold increase in the booking of 
              its exports sales. The domestic sales grew by 28.5% yoy. 
              The operating profit grew by 107.6% yoy as the 
              OPM expanded by 495 basis points. 
              As a result, the net profit grew by 103.4% yoy 
              to Rs8.3 crore. 
              We believe that there is a strong visibility of 
              earnings for RMTL with key user industries for its products going 
              in for capital expansion over the next two years. 
              At the current market price of Rs285, the stock 
              is trading at 5.1x its FY2008E earnings per share (EPS) and 3.3x 
              its FY2008E enterprise value (EV)/earnings before interest, 
              depreciation, tax and amortisation (EBIDTA). We reiterate our Buy 
              recommendation on the stock with a price target of Rs520.  
               
             
             
Union Bank of 
            India Cluster: Ugly 
            Duckling
 Recommendation: Buy
 Price target: 
            Rs150
 Current market price: Rs86
 
Strong operating performance  
Result highlights  
              
              Union Bank of India's (UBI) net interest income 
              (NII) grew by a strong 18.7% year on year (yoy) to Rs634.5 crore 
              on the back of a 34.1% growth in its advances and a fairly stable 
              net interest margin (NIM). 
              A 23.8% year-on-year (y-o-y) growth in the fee 
              income to Rs137 crore was also a positive surprise. 
              The operating profit grew by 21% yoy to Rs426.5 
              crore with a strong growth in the income and stable expenses. 
              
              However, high provisions on account of 
              investment depreciation and amortisation led to a decline of 30% 
              yoy in the net profit to Rs167 crore. 
              We have lowered our FY2007 earnings per share 
              (EPS) estimate by 17% to take into account the increased 
              amortisation and depreciation expenses due to the rising interest 
              rates. 
              At the current market price of Rs86, UBI is 
              quoting at 3.9x its FY2008E EPS and 0.7x its FY2008E book value. 
              We reiterate our Buy recommendation on the stock with a price 
              target of Rs150.  
             
             
Satyam Computer 
            Services Cluster: Apple 
            Green
 Recommendation: Buy
 Price target: Rs900
 Current 
            market price: Rs687
 
Beats market expectations  
Result highlights  
              
              Satyam reported a 9.8% quarter-on-quarter 
              (q-o-q) and a 36.3% year-on-year (y-o-y) growth in its 
              consolidated revenues to Rs1,443 crore. The sequential growth was 
              contributed by a 10.1% q-o-q growth in the stand-alone revenues 
              and a sequential growth of 4.6% in the revenues from its various 
              subsidiaries. The sequential growth in the volume at 7.2% on a 
              consolidated basis was higher than the sequential growth shown in 
              the previous two quarters. The performance was ahead of the 
              revenue guidance of 3.7% q-o-q growth to Rs1,363 crore given at 
              the beginning of the quarter.
              The operating profit margin (OPM) declined by 
              90 basis points to 24.6% on a sequential basis but was better than 
              22.7% reported in Q1FY2006 (not comparable as the annual salary 
              hikes were given in Q1 itself in FY2006). The sequential decline 
              in the OPM was contributed by a drop in the offshore employee 
              utilisation rate by 95 basis points (this was expected due to a 
              record intake of employees in Q4), an increase of 30 basis points 
              in the selling, general and administration (SG&A) expense as a 
              percentage of sales and the additional visa charges. 
              The other income component jumped to Rs74.5 
              crore, sharply up from Rs29 crore in Q4FY2006. The other income 
              component was boosted by the net foreign exchange (forex) gains of 
              Rs45.2 crore during the quarter. In addition to this, the lower 
              depreciation charges and a decline in the tax rate also boosted 
              the earnings. 
              Consequently, the consolidated earning grew by 
              24.4% quarter on quarter (qoq) and by 86.2% year on year (yoy) to 
              Rs354 crore, much higher than the market expectations. The earning 
              per share (EPS) stood at Rs10.9 as against the guidance of Rs8.6. 
              
              For the full year, the management has revised 
              upwards the annual growth guidance for the revenues and earnings 
              by 3% and 8% respectively. As per the revised guidance, the 
              revenues are expected to grow by 29-31% (Rs6,190-6,290 crore) and 
              the EPS (excluding the non-cash charges related to the restricted 
              stock options) is expected in the range of Rs40-40.6 (31.3-33.3% 
              growth over FY2006).  
              However, the Q2 guidance is quite muted. The 
              consolidated revenues are expected to grow by 5.4-6% sequentially 
              and the EPS is expected to decline by 18.4-18.8% to Rs8.8. The 
              annual salary hikes and the expectations of a lower other income 
              is the reason behind the expected drop in the earnings. The 
              management has assumed an exchange rate of Rs45.8 per US dollar 
              for its guidance that leaves scope for a better performance given 
              the current movement of the rupee against the US dollar. 
              At the current price the stock trades at 16.8x 
              FY2007 and 13.8x FY2008 estimated earnings (excluding the non-cash 
              charges for the stock options). The EPS estimates for FY2007 have 
              been revised upwards by 5.4% to Rs41.1. We maintain our Buy call 
              on the stock with a target price of Rs900.  
             |