Profit & Loss

SHANTHI GEARS LTD.

NSE : SHANTIGEARBSE : 522034ISIN CODE : INE631A01022Industry : Auto AncillaryHouse : Murugappa Chettiar
BSE82.654.4 (+5.62 %)
PREV CLOSE ( ) 78.25
OPEN PRICE ( ) 79.05
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 2311
TODAY'S LOW / HIGH ( )78.40 85.50
52 WK LOW / HIGH ( )56.3 124.9
NSE82.403.75 (+4.77 %)
PREV CLOSE( ) 78.65
OPEN PRICE ( ) 78.95
BID PRICE (QTY) 82.40 (50)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 65188
TODAY'S LOW / HIGH( ) 78.20 85.80
52 WK LOW / HIGH ( )55.5 121.5
Select year
( in Million)
Particulars
Mar 2004
Mar 2003
Mar 2002
INCOME :
  
  
  
Gross Sales
975.41
562.74
530.39
     Sales
919.47
536.44
511.67
     Job Work/ Contract Receipts
55.94
26.31
18.72
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
0.00
0.00
0.00
Less: Excise Duty
116.97
Net Sales
858.43
562.74
530.39
EXPENDITURE :
Increase/Decrease in Stock
-31.11
16.09
9.28
Raw Material Consumed
240.91
121.45
116.40
     Opening Raw Materials
68.28
40.21
47.16
     Purchases Raw Materials
315.87
144.60
104.14
     Closing Raw Materials
143.23
66.66
40.21
     Other Direct Purchases / Brought in cost
3.30
5.30
     Other raw material cost
0.00
0.00
0.00
Power & Fuel Cost
55.80
38.81
31.43
     Electricity & Power
55.80
38.81
31.43
     Oil, Fuel & Natural gas
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
Employee Cost
90.49
77.14
76.89
     Salaries, Wages & Bonus
61.21
51.27
51.23
     Contributions to EPF & Pension Funds
2.43
2.36
2.14
     Workmen and Staff Welfare Expenses
9.61
6.46
7.09
     Other Employees Cost
17.25
17.05
16.44
Other Manufacturing Expenses
155.87
83.65
70.10
     Sub-contracted / Out sourced services
     Processing Charges
     Repairs and Maintenance
60.29
30.27
26.00
     Packing Material Consumed
     Other Mfg Exp
95.58
53.38
44.10
General and Administration Expenses
46.55
32.10
32.03
     Rent , Rates & Taxes
7.96
4.78
4.98
     Insurance
1.59
1.62
1.32
     Printing and stationery
4.36
3.29
3.39
     Professional and legal fees
2.77
1.25
0.67
     Traveling and conveyance
10.45
9.40
11.29
     Other Administration
29.88
21.16
21.66
Selling and Distribution Expenses
27.93
20.54
13.35
     Advertisement & Sales Promotion
12.57
10.61
6.29
     Sales Commissions & Incentives
5.14
3.32
1.87
     Freight and Forwarding
10.23
6.61
5.18
     Handling and Clearing Charges
0.00
0.00
0.00
     Other Selling Expenses
0.00
0.00
0.00
Miscellaneous Expenses
1.43
2.24
4.28
     Bad debts /advances written off
0.72
0.59
2.74
     Provision for doubtful debts
     Losson disposal of fixed assets(net)
0.22
0.35
     Losson foreign exchange fluctuations
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
0.72
1.43
1.19
Less: Expenses Capitalised
Total Expenditure
587.88
392.02
353.77
Operating Profit (Excl OI)
270.56
170.72
176.62
Other Income
24.27
6.59
3.86
     Interest Received
11.32
3.36
2.17
     Dividend Received
     Profit on sale of Fixed Assets
0.67
0.58
0.10
     Profits on sale of Investments
     Provision Written Back
     Foreign Exchange Gains
8.93
     Others
3.35
2.65
1.58
Operating Profit
294.83
177.32
180.48
Interest
21.30
14.94
21.89
     InterestonDebenture / Bonds
5.77
5.75
3.26
     Interest on Term Loan
9.56
1.88
9.01
     Intereston Fixed deposits
2.80
3.75
5.03
     Bank Charges etc
3.16
3.56
4.56
     Other Interest
0.00
0.00
0.03
PBDT
273.53
162.38
158.59
Depreciation
83.12
58.39
57.75
Profit Before Taxation & Exceptional Items
190.41
103.99
100.83
Exceptional Income / Expenses
Profit Before Tax
190.41
103.99
100.83
Provision for Tax
57.73
38.73
36.80
     Current Income Tax
51.11
38.49
39.26
     Deferred Tax
6.80
0.24
-2.47
     Other taxes
13.42
0.48
-4.92
Profit After Tax
132.69
65.25
64.03
Extra items
Minority Interest
Share of Associate
Other Consolidated Items
Consolidated Net Profit
132.69
65.25
64.03
Adjustments to PAT
0.32
4.50
Profit Balance B/F
2.75
3.01
3.55
Appropriations
135.43
68.59
72.07
     General Reserves
75.73
30.00
36.16
     Proposed Equity Dividend
29.26
22.91
22.91
     Corporate dividend tax
3.75
2.93
     Other Appropriation
10.00
Equity Dividend %
75.00
60.00
60.00
Earnings Per Share
34.00
17.00
17.00
Adjusted EPS
2.00
1.00
1.00

© 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