Profit & Loss

SHAW WALLACE & COMPANY LTD.

NSE : NABSE : 501379ISIN CODE : INE402A01010Industry : Breweries & DistilleriesHouse : UB
BSE206.000 (0 %)
PREV CLOSE ( ) 206.00
OPEN PRICE ( ) 197.90
BID PRICE (QTY) 206.00 (50)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 80933
TODAY'S LOW / HIGH ( )195.05 210.00
52 WK LOW / HIGH ( ) 00
NSE
This Company is not listed in NSE
Select year
( in Million)
Particulars
Mar 2008
Mar 2007
Mar 2006
Mar 2005
Mar 2004
INCOME :
  
  
  
  
  
Gross Sales
3184.09
2491.15
2465.58
16661.16
14635.53
     Sales
2909.66
2288.11
2279.55
12644.55
11621.21
     Job Work/ Contract Receipts
     Processing Charges / Service Income
0.52
     Revenue from property development
     Other Operational Income
274.43
203.03
186.04
4016.61
3013.81
Less: Excise Duty
1272.64
1102.66
894.98
6222.32
4938.13
Net Sales
1911.45
1388.48
1570.60
10438.84
9697.40
EXPENDITURE :
Increase/Decrease in Stock
-20.14
26.52
18.67
-3.10
-54.02
Raw Material Consumed
420.09
471.51
772.21
3346.77
3140.41
     Opening Raw Materials
15.47
16.76
163.72
136.32
193.26
     Purchases Raw Materials
423.54
470.22
423.61
2396.04
1551.26
     Closing Raw Materials
18.92
15.47
16.76
163.72
136.32
     Other Direct Purchases / Brought in cost
341.00
379.62
1223.93
     Other raw material cost
0.00
0.00
-139.35
598.51
308.27
Power & Fuel Cost
30.96
22.82
39.79
319.80
265.77
     Electricity & Power
30.96
22.82
39.79
319.80
265.77
     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
112.12
88.99
116.17
701.31
696.10
     Salaries, Wages & Bonus
83.27
78.80
107.75
583.10
567.17
     Contributions to EPF & Pension Funds
23.78
4.07
5.29
79.77
86.85
     Workmen and Staff Welfare Expenses
5.07
6.12
3.14
38.44
42.08
     Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
574.95
469.37
379.18
1954.95
1506.64
     Sub-contracted / Out sourced services
     Processing Charges
     Repairs and Maintenance
8.94
9.65
12.06
75.84
64.61
     Packing Material Consumed
     Other Mfg Exp
566.01
459.72
367.12
1879.11
1442.03
General and Administration Expenses
221.61
256.77
118.08
2723.90
2174.50
     Rent , Rates & Taxes
39.19
25.52
40.20
187.29
168.90
     Insurance
2.77
1.12
1.55
13.73
16.95
     Printing and stationery
1.60
1.68
1.83
2.11
     Professional and legal fees
166.58
180.23
51.49
218.31
213.51
     Traveling and conveyance
8.25
39.83
13.45
97.88
100.20
     Other Administration
4.82
8.47
9.71
2204.86
1672.82
Selling and Distribution Expenses
235.43
58.34
11.21
938.10
1229.77
     Advertisement & Sales Promotion
154.57
1.04
1.79
532.43
708.55
     Sales Commissions & Incentives
15.75
0.50
132.60
199.00
     Freight and Forwarding
65.11
57.30
8.92
273.08
322.22
     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
86.06
48.76
322.89
486.51
679.62
     Bad debts /advances written off
41.73
7.74
15.82
32.89
151.55
     Provision for doubtful debts
0.08
3.59
25.21
77.30
     Losson disposal of fixed assets(net)
0.48
8.04
240.28
17.87
     Losson foreign exchange fluctuations
0.06
0.05
7.33
     Losson sale of non-trade current investments
6.90
4.15
     Other Miscellaneous Expenses
36.87
40.96
295.38
188.13
421.43
Less: Expenses Capitalised
Total Expenditure
1661.08
1443.08
1778.19
10468.23
9638.79
Operating Profit (Excl OI)
250.37
-54.59
-207.59
-29.40
58.61
Other Income
907.07
820.10
3131.65
614.86
527.99
     Interest Received
323.99
198.49
93.54
2.35
2.38
     Dividend Received
77.88
124.76
1.25
0.54
0.73
     Profit on sale of Fixed Assets
142.12
31.02
40.24
     Profits on sale of Investments
1216.31
109.57
     Provision Written Back
483.31
334.38
36.56
195.37
279.24
     Foreign Exchange Gains
0.72
1.44
6.86
     Others
21.17
18.91
1752.97
259.93
245.64
Operating Profit
1157.44
765.50
2924.06
585.47
586.60
Interest
25.51
8.34
26.99
382.42
326.99
     InterestonDebenture / Bonds
0.14
18.29
38.04
     Interest on Term Loan
     Intereston Fixed deposits
     Bank Charges etc
     Other Interest
25.51
8.34
26.85
364.14
288.96
PBDT
1131.93
757.17
2897.07
203.05
259.61
Depreciation
25.07
11.92
16.82
240.56
160.73
Profit Before Taxation & Exceptional Items
1106.86
745.25
2880.25
-37.52
98.88
Exceptional Income / Expenses
2448.41
Profit Before Tax
1106.86
745.25
2880.25
-37.52
2547.29
Provision for Tax
194.36
363.17
530.46
347.60
834.13
     Current Income Tax
175.96
115.85
536.38
133.37
636.23
     Deferred Tax
11.66
-4.85
-7.12
6.90
14.24
     Other taxes
6.74
252.18
1.19
207.33
183.67
Profit After Tax
912.50
382.07
2349.79
-385.12
1713.16
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
-0.32
-46.45
-152.83
Share of Associate
-0.79
32.96
Other Consolidated Items
Consolidated Net Profit
912.50
382.07
2349.47
-432.36
1593.30
Adjustments to PAT
-1850.63
8.11
39.05
Profit Balance B/F
2027.94
1772.12
1328.01
1752.27
119.92
Appropriations
2940.44
2154.19
1826.86
1328.01
1752.27
     General Reserves
20.00
42.00
     Proposed Equity Dividend
48.01
72.01
     Corporate dividend tax
8.16
12.24
6.73
     Other Appropriation
Equity Dividend %
10.00
15.00
10.00
Earnings Per Share
19.01
7.96
48.94
-9.01
33.19
Adjusted EPS
19.01
7.96
48.94
-9.01
33.19

© 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)

CLOSE X

RISK DISCLOSURES ON DERIVATIVES

  • 9 out of 10 individual traders in equity Futures and Options Segment, incurred net losses.
  • On an average, loss makers registered net trading loss close to ₹ 50,000.
  • Over and above the net trading losses incurred, loss makers expended an additional 28% of net trading losses as transaction costs.
  • Those making net trading profits, incurred between 15% to 50% of such profits as transaction cost.

Source:

1. SEBI study dated January 25, 2023 on “Analysis of Profit and Loss of Individual Traders dealing in equity Futures and Options (F&O) Segment”, wherein Aggregate Level findings are based on annual Profit/Loss incurred by individual traders in equity F&O during FY 2021-22.