Profit & Loss

SPLENDID METAL PRODUCTS LTD.

NSE : SMPLBSE : 513414ISIN CODE : INE215G01021Industry : Steel & Iron ProductsHouse : Sujana
BSE0.320 (0 %)
PREV CLOSE ( ) 0.32
OPEN PRICE ( ) 0.32
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 201
TODAY'S LOW / HIGH ( )0.32 0.32
52 WK LOW / HIGH ( )0.2 0.32
NSE0.500 (0 %)
PREV CLOSE( ) 0.50
OPEN PRICE ( ) 0.45
BID PRICE (QTY) 0.50 (9113)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 482014
TODAY'S LOW / HIGH( ) 0.45 0.50
52 WK LOW / HIGH ( )0.1 0.5
Select year
( in Million)
Particulars
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
INCOME :
  
  
  
  
  
Gross Sales
313.76
4581.77
5374.32
15614.20
41828.33
     Sales
201.95
4384.92
5194.79
15385.21
41715.17
     Job Work/ Contract Receipts
     Processing Charges / Service Income
110.91
195.95
179.54
228.09
113.16
     Revenue from property development
     Other Operational Income
0.90
0.90
0.00
0.90
0.00
Less: Excise Duty
57.19
200.56
393.05
Net Sales
313.76
4581.77
5317.13
15413.63
41435.28
EXPENDITURE :
Increase/Decrease in Stock
60.44
151.24
2026.52
951.66
-808.29
Raw Material Consumed
152.84
3810.65
4236.36
15075.54
40155.07
     Opening Raw Materials
1.74
61.01
68.07
158.68
301.34
     Purchases Raw Materials
151.33
3751.38
4229.30
14984.92
40012.42
     Closing Raw Materials
0.23
1.74
61.01
68.07
158.68
     Other Direct Purchases / Brought in cost
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
79.35
315.14
253.40
360.21
446.84
     Electricity & Power
79.35
315.14
253.40
360.21
446.84
     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
69.76
133.12
103.08
128.07
184.28
     Salaries, Wages & Bonus
64.35
116.84
89.90
116.44
167.64
     Contributions to EPF & Pension Funds
4.37
13.62
10.71
8.88
12.22
     Workmen and Staff Welfare Expenses
1.05
2.67
2.47
2.75
4.42
     Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
61.11
227.73
117.65
125.31
166.96
     Sub-contracted / Out sourced services
     Processing Charges
26.14
52.09
39.33
37.17
37.25
     Repairs and Maintenance
4.08
10.39
9.66
5.74
8.17
     Packing Material Consumed
     Other Mfg Exp
30.88
165.25
68.66
82.40
121.54
General and Administration Expenses
60.11
41.01
49.37
70.38
81.27
     Rent , Rates & Taxes
4.31
13.98
11.47
26.25
19.90
     Insurance
3.61
0.75
0.46
3.34
2.24
     Printing and stationery
0.31
0.81
0.76
1.21
1.84
     Professional and legal fees
11.69
5.97
13.65
12.63
19.31
     Traveling and conveyance
3.18
6.19
9.03
11.37
19.70
     Other Administration
40.19
19.50
23.03
26.96
37.98
Selling and Distribution Expenses
2.86
23.70
28.04
22.81
46.07
     Advertisement & Sales Promotion
0.54
0.63
0.67
0.82
1.91
     Sales Commissions & Incentives
0.02
0.50
4.18
     Freight and Forwarding
0.81
19.58
24.76
17.65
32.84
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
1.51
3.48
2.59
3.83
7.14
Miscellaneous Expenses
231.03
10153.34
7696.65
25.44
14.75
     Bad debts /advances written off
     Provision for doubtful debts
226.94
9494.75
7082.97
     Losson disposal of fixed assets(net)
0.10
0.45
0.40
0.82
3.39
     Losson foreign exchange fluctuations
74.01
17.92
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
4.00
584.14
613.28
6.70
11.37
Less: Expenses Capitalised
Total Expenditure
717.50
14855.92
14511.06
16759.41
40286.95
Operating Profit (Excl OI)
-403.75
-10274.16
-9193.93
-1345.78
1148.33
Other Income
16.48
7.34
18.66
11.58
118.96
     Interest Received
6.04
3.67
2.60
8.01
24.06
     Dividend Received
     Profit on sale of Fixed Assets
     Profits on sale of Investments
     Provision Written Back
0.66
2.59
3.63
     Foreign Exchange Gains
4.43
78.38
     Others
10.45
3.01
11.64
0.98
12.89
Operating Profit
-387.27
-10266.81
-9175.26
-1334.20
1267.29
Interest
0.41
17.98
25.08
2616.69
2266.37
     InterestonDebenture / Bonds
     Interest on Term Loan
0.39
15.90
6.80
2554.89
2232.27
     Intereston Fixed deposits
     Bank Charges etc
0.02
2.07
18.27
61.80
34.10
     Other Interest
0.00
0.00
0.00
0.00
0.00
PBDT
-387.67
-10284.79
-9200.34
-3950.88
-999.08
Depreciation
395.30
319.75
339.26
346.26
361.20
Profit Before Taxation & Exceptional Items
-782.97
-10604.54
-9539.60
-4297.14
-1360.27
Exceptional Income / Expenses
-5.36
Profit Before Tax
-788.33
-10604.54
-9539.60
-4297.14
-1360.27
Provision for Tax
-123.03
-1993.52
-852.77
-906.49
-367.12
     Current Income Tax
     Deferred Tax
-123.03
-1993.52
-873.93
-906.49
-326.58
     Other taxes
-123.03
-1993.52
-852.77
-906.49
-367.12
Profit After Tax
-665.30
-8611.02
-8686.83
-3390.66
-993.15
Extra items
Minority Interest
4.02
2.66
2.82
4.37
2.14
Share of Associate
Other Consolidated Items
Consolidated Net Profit
-661.28
-8608.36
-8684.02
-3386.29
-991.01
Adjustments to PAT
5.39
Profit Balance B/F
-18777.86
-10739.34
-2060.71
1325.58
2299.27
Appropriations
-19439.14
-19347.70
-10739.34
-2060.72
1308.25
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
4.80
-569.84
2.18
Equity Dividend %
Earnings Per Share
-2.20
-28.60
-28.85
-11.25
-3.29
Adjusted EPS
-2.20
-28.60
-28.85
-11.25
-3.29

© 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)