Profit & Loss

SABERO ORGANICS GUJARAT LTD.(AMALGAMATED)

NSE : NABSE : 524446ISIN CODE : INE243A01018Industry : Pesticides & AgrochemicalsHouse : Murugappa Chettiar
BSE175.050 (0 %)
PREV CLOSE ( ) 175.05
OPEN PRICE ( ) 175.00
BID PRICE (QTY) 175.05 (3997)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 6835
TODAY'S LOW / HIGH ( )172.25 178.75
52 WK LOW / HIGH ( ) 172.25178.75
NSE
This Company is not listed in NSE
Select year
( in Million)
Particulars
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
INCOME :
  
  
  
  
  
Gross Sales
7583.36
5418.15
3766.74
4387.68
4611.67
     Sales
7340.10
5188.41
3648.93
4243.98
4611.67
     Job Work/ Contract Receipts
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
243.26
229.74
117.81
143.70
0.00
Less: Excise Duty
343.70
269.86
182.47
279.70
308.47
Net Sales
7239.66
5148.29
3584.27
4107.98
4303.19
EXPENDITURE :
Increase/Decrease in Stock
238.58
-165.66
39.35
-146.89
53.38
Raw Material Consumed
4601.28
3461.84
2385.37
2773.66
2475.55
     Opening Raw Materials
361.21
253.58
322.37
272.99
192.81
     Purchases Raw Materials
4743.23
3552.23
2259.82
2624.69
2555.74
     Closing Raw Materials
527.85
361.21
258.86
322.37
272.99
     Other Direct Purchases / Brought in cost
24.69
17.25
62.05
198.34
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
672.23
635.88
486.00
287.18
288.22
     Electricity & Power
672.23
635.88
486.00
287.18
280.15
     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
8.07
Employee Cost
240.91
211.20
232.41
183.90
165.92
     Salaries, Wages & Bonus
221.43
195.96
207.09
159.86
142.66
     Contributions to EPF & Pension Funds
10.81
8.97
10.07
9.00
7.37
     Workmen and Staff Welfare Expenses
8.68
6.27
15.24
15.05
15.89
     Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
219.15
156.22
168.69
131.73
142.24
     Sub-contracted / Out sourced services
78.44
55.35
31.61
     Processing Charges
3.99
     Repairs and Maintenance
38.33
33.98
38.47
29.98
38.10
     Packing Material Consumed
     Other Mfg Exp
102.39
66.89
98.61
101.76
100.16
General and Administration Expenses
26.83
25.12
122.14
110.87
70.66
     Rent , Rates & Taxes
14.84
13.73
17.17
10.95
9.06
     Insurance
9.58
9.47
13.43
14.56
16.38
     Printing and stationery
     Professional and legal fees
41.58
29.07
14.22
     Traveling and conveyance
48.79
39.64
30.02
     Other Administration
2.42
1.93
49.97
56.29
31.00
Selling and Distribution Expenses
275.54
225.25
163.75
188.25
218.36
     Advertisement & Sales Promotion
     Sales Commissions & Incentives
65.19
34.51
73.60
     Freight and Forwarding
210.34
190.74
163.75
188.25
116.11
     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
28.65
Miscellaneous Expenses
194.50
100.57
382.83
229.57
68.22
     Bad debts /advances written off
     Provision for doubtful debts
22.28
8.43
49.66
5.40
7.00
     Losson disposal of fixed assets(net)
1.81
     Losson foreign exchange fluctuations
14.58
-19.48
56.71
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
157.64
111.61
274.64
224.18
61.22
Less: Expenses Capitalised
Total Expenditure
6469.02
4650.42
3980.54
3758.28
3482.55
Operating Profit (Excl OI)
770.64
497.88
-396.27
349.70
820.64
Other Income
11.88
9.48
28.63
65.35
37.65
     Interest Received
4.66
8.57
10.62
19.01
8.84
     Dividend Received
     Profit on sale of Fixed Assets
10.52
     Profits on sale of Investments
     Provision Written Back
     Foreign Exchange Gains
39.20
     Others
7.22
0.90
7.50
7.14
28.80
Operating Profit
782.52
507.35
-367.64
415.05
858.29
Interest
303.88
298.99
292.53
154.76
170.51
     InterestonDebenture / Bonds
     Interest on Term Loan
82.69
91.23
38.45
27.93
     Intereston Fixed deposits
     Bank Charges etc
199.59
209.13
226.39
     Other Interest
21.60
-1.37
27.69
154.76
142.58
PBDT
478.64
208.36
-660.16
260.28
687.78
Depreciation
135.33
113.72
110.39
86.01
74.95
Profit Before Taxation & Exceptional Items
343.31
94.65
-770.56
174.27
612.83
Exceptional Income / Expenses
-17.43
Profit Before Tax
343.31
77.21
-770.56
174.27
612.83
Provision for Tax
20.13
0.62
-134.06
68.44
223.76
     Current Income Tax
0.91
47.36
184.47
     Deferred Tax
19.22
-134.06
21.09
49.53
     Other taxes
38.43
0.62
-134.06
42.17
88.83
Profit After Tax
323.18
76.60
-636.50
105.83
389.07
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
-0.02
0.03
0.02
0.00
0.00
Share of Associate
-0.10
-0.10
Other Consolidated Items
Consolidated Net Profit
323.06
76.52
-636.48
105.83
389.06
Adjustments to PAT
0.20
-2.48
Profit Balance B/F
99.62
22.90
659.38
553.54
Appropriations
422.68
99.62
22.90
659.38
386.59
     General Reserves
339.06
     Proposed Equity Dividend
40.63
     Corporate dividend tax
6.91
     Other Appropriation
Equity Dividend %
12.00
Earnings Per Share
9.54
2.26
-18.80
3.13
11.51
Adjusted EPS
9.54
2.26
-18.80
3.13
11.51

© 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)