Profit & Loss

MORGANITE CRUCIBLE (INDIA) LTD.

NSE : NABSE : 523160ISIN CODE : INE599F01012Industry : RefractoriesHouse : Morganite Crucible - MNC
BSE1750.00-21.9 (-1.24 %)
PREV CLOSE ( ) 1771.90
OPEN PRICE ( ) 1735.40
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 61
TODAY'S LOW / HIGH ( )1735.40 1780.00
52 WK LOW / HIGH ( ) 11802290
NSE
This Company is not listed in NSE
Select year
( in Million)
Particulars
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
INCOME :
  
  
  
  
  
Gross Sales
1170.86
1151.32
1152.27
1059.41
1068.55
     Sales
1134.01
1136.80
1139.22
1046.23
1058.92
     Job Work/ Contract Receipts
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
36.86
14.52
13.04
13.18
9.62
Less: Excise Duty
57.15
52.75
51.70
49.52
68.20
Net Sales
1113.71
1098.57
1100.56
1009.89
1000.35
EXPENDITURE :
Increase/Decrease in Stock
-1.90
3.11
1.78
15.53
1.88
Raw Material Consumed
338.41
360.46
398.70
423.11
395.40
     Opening Raw Materials
77.39
50.90
83.34
74.58
63.41
     Purchases Raw Materials
322.11
386.95
392.62
434.30
401.72
     Closing Raw Materials
61.08
77.39
77.27
85.78
74.58
     Other Direct Purchases / Brought in cost
4.86
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
60.49
68.31
94.78
103.69
91.03
     Electricity & Power
60.49
68.31
94.78
103.69
91.03
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
0.00
0.00
Employee Cost
178.84
157.59
139.81
117.58
107.23
     Salaries, Wages & Bonus
158.76
139.25
121.78
105.66
92.41
     Contributions to EPF & Pension Funds
7.69
6.91
6.81
6.17
5.44
     Workmen and Staff Welfare Expenses
8.45
9.79
6.47
5.62
6.27
     Other Employees Cost
3.94
1.63
4.74
0.13
3.12
Other Manufacturing Expenses
90.82
82.45
81.35
42.12
79.15
     Sub-contracted / Out sourced services
     Processing Charges
     Repairs and Maintenance
36.77
29.95
20.24
21.17
18.42
     Packing Material Consumed
29.51
28.36
37.77
39.67
     Other Mfg Exp
24.54
24.14
23.33
20.95
21.07
General and Administration Expenses
108.43
125.74
123.95
85.93
72.51
     Rent , Rates & Taxes
6.06
11.24
5.77
7.59
5.33
     Insurance
2.81
3.01
1.82
1.71
2.44
     Printing and stationery
     Professional and legal fees
7.45
13.11
5.29
4.28
4.50
     Traveling and conveyance
12.92
12.05
10.72
10.56
8.86
     Other Administration
92.12
98.39
111.07
72.35
60.24
Selling and Distribution Expenses
25.78
30.07
34.06
22.90
22.68
     Advertisement & Sales Promotion
4.47
9.37
12.44
1.40
3.22
     Sales Commissions & Incentives
4.72
5.22
6.88
6.59
5.13
     Freight and Forwarding
16.59
15.47
14.75
14.91
14.34
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
29.40
30.86
31.89
18.74
13.10
     Bad debts /advances written off
0.19
     Provision for doubtful debts
0.39
9.07
1.02
     Losson disposal of fixed assets(net)
2.10
0.28
1.72
1.30
0.49
     Losson foreign exchange fluctuations
0.03
10.38
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
26.72
21.47
19.79
16.42
12.61
Less: Expenses Capitalised
Total Expenditure
830.27
858.59
906.31
829.59
782.99
Operating Profit (Excl OI)
283.45
239.98
194.25
180.30
217.36
Other Income
24.55
27.99
7.98
23.21
13.31
     Interest Received
14.37
8.26
5.49
9.59
5.99
     Dividend Received
     Profit on sale of Fixed Assets
0.50
     Profits on sale of Investments
     Provision Written Back
4.76
4.26
1.23
     Foreign Exchange Gains
4.99
15.03
1.09
3.89
     Others
0.42
0.44
2.49
12.53
1.70
Operating Profit
307.99
267.97
202.23
203.52
230.67
Interest
1.25
1.24
1.53
4.93
1.57
     InterestonDebenture / Bonds
     Interest on Term Loan
     Intereston Fixed deposits
     Bank Charges etc
1.25
1.24
1.45
1.49
1.17
     Other Interest
0.00
0.00
0.07
3.44
0.40
PBDT
306.74
266.73
200.70
198.59
229.10
Depreciation
49.39
83.07
89.56
55.92
46.93
Profit Before Taxation & Exceptional Items
257.35
183.66
111.15
142.67
182.16
Exceptional Income / Expenses
Profit Before Tax
257.35
183.66
111.15
142.67
182.16
Provision for Tax
95.67
79.68
53.40
55.36
72.98
     Current Income Tax
93.95
83.69
58.25
44.54
61.02
     Deferred Tax
0.21
-14.01
-18.37
2.70
4.87
     Other taxes
1.94
-18.03
-23.22
13.51
16.83
Profit After Tax
161.69
103.98
57.74
87.31
109.18
Extra items
Minority Interest
-16.46
-4.11
-0.14
-2.86
-12.94
Share of Associate
Other Consolidated Items
Consolidated Net Profit
145.23
99.88
57.61
84.45
96.24
Adjustments to PAT
Profit Balance B/F
617.75
531.35
478.69
397.52
304.56
Appropriations
762.98
631.23
536.30
481.97
400.80
     General Reserves
     Proposed Equity Dividend
11.20
2.80
2.80
2.80
     Corporate dividend tax
2.28
0.57
0.48
0.48
     Other Appropriation
1.58
Equity Dividend %
80.00
40.00
10.00
10.00
10.00
Earnings Per Share
52.00
36.00
21.00
30.00
34.00
Adjusted EPS
52.00
36.00
21.00
30.00
34.00

© NIRMAL BANG. All rights reserved

Designed , Developed & Content Powered by Accord Fintech Pvt. Ltd.

Open an Account
FOR AFREE *DEMAT & BROKING ACCOUNT

Please fill in the details below

Close X

(Note - You will receive a call from our sales executive)