28 Apr 2017 | Livemint.com

BSE
NSE
Last Updated: Mar 31, 03:41 PM
Bang Overseas Ltd.

BSE

  • 45.00 -0.15 (-0.33%)
  • Vol: 4395
  • BSE Code: 532946
  • PREV. CLOSE
    45.15
  • OPEN PRICE
    44.95
  • BID PRICE (QTY.)
    0.00(0)
  • OFFER PRICE (QTY.)
    0.00(0)

NSE

  • 45.00 0.00 (0%)
  • Vol: 3617
  • NSE Code: BANG
  • PREV. CLOSE
    45.00
  • OPEN PRICE
    45.30
  • BID PRICE (QTY.)
    0.00(0)
  • OFFER PRICE (QTY.)
    0.00(0)

Bang Overseas Ltd. Profit & Loss

Select year
(Rs.in Million)
Particulars
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
INCOME :
  
  
  
  
  
Gross Sales
1603.89
1489.59
1952.87
2746.27
1928.61
     Sales
1449.01
1352.06
1851.34
2657.09
1854.78
     Job Work/ Contract Receipts
129.26
124.16
94.15
82.12
64.94
     Processing Charges / Service Income
NA
NA
NA
NA
NA
     Revenue from property development
NA
NA
NA
NA
NA
     Other Operational Income
25.63
13.37
7.38
7.06
8.90
Less: Excise Duty
NA
NA
NA
17.24
36.19
Net Sales
1603.89
1489.59
1952.87
2719.66
1761.29
EXPENDITURE :
NA
NA
NA
NA
NA
Increase/Decrease in Stock
32.38
85.21
-134.76
32.07
-62.11
Raw Material Consumed
1145.56
1039.59
1672.43
2235.13
1423.75
     Opening Raw Materials
51.58
51.61
42.28
61.09
75.26
     Purchases Raw Materials
196.25
213.47
227.13
166.89
273.39
     Closing Raw Materials
59.32
51.58
51.61
42.28
57.69
     Other Direct Purchases / Brought in cost
957.04
826.09
1454.62
2049.44
1132.79
     Other raw material cost
1914.09
1652.17
2909.24
4098.87
2265.58
Power & Fuel Cost
9.11
7.98
7.65
9.48
8.39
     Electricity & Power
9.11
7.98
7.65
9.48
8.39
     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
207.58
172.69
152.55
155.61
143.56
     Salaries, Wages & Bonus
183.27
152.52
135.54
140.89
128.48
     Contributions to EPF & Pension Funds
18.02
14.48
11.36
9.94
9.19
     Workmen and Staff Welfare Expenses
4.55
3.55
4.26
3.93
4.54
     Other Employees Cost
1.74
2.16
1.39
0.85
1.35
Other Manufacturing Expenses
60.59
75.27
84.26
64.60
60.97
     Sub-contracted / Out sourced services
NA
NA
NA
NA
NA
     Processing Charges
51.27
65.99
76.50
55.47
49.68
     Repairs and Maintenance
7.04
7.25
6.15
4.10
5.50
     Packing Material Consumed
NA
NA
NA
3.21
2.89
     Other Mfg Exp
2.28
2.03
1.62
1.83
2.89
General and Administration Expenses
49.69
52.55
56.83
58.80
59.89
     Rent , Rates & Taxes
18.04
16.44
16.40
17.41
18.57
     Insurance
1.38
1.61
1.98
3.13
1.86
     Printing and stationery
2.09
1.80
1.71
2.02
1.90
     Professional and legal fees
3.96
4.35
6.02
6.27
10.01
     Traveling and conveyance
8.41
10.07
10.19
13.83
14.97
     Other Administration
24.22
28.35
30.71
29.98
27.55
Selling and Distribution Expenses
35.30
38.37
47.00
55.64
66.40
     Advertisement & Sales Promotion
NA
NA
NA
5.62
2.54
     Sales Commissions & Incentives
3.38
3.65
5.89
NA
NA
     Freight and Forwarding
15.76
16.23
16.15
25.58
24.21
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
16.16
18.49
24.96
24.44
39.64
Miscellaneous Expenses
15.25
25.61
214.99
46.83
27.29
     Bad debts /advances written off
4.00
8.39
188.74
30.20
NA
     Provision for doubtful debts
3.98
3.62
NA
NA
NA
     Losson disposal of fixed assets(net)
NA
0.00
0.24
0.27
0.67
     Losson foreign exchange fluctuations
3.06
2.66
21.67
7.03
19.33
     Losson sale of non-trade current investments
NA
NA
NA
NA
NA
     Other Miscellaneous Expenses
4.20
10.95
4.34
9.33
7.29
Less: Expenses Capitalised
NA
NA
NA
NA
NA
Total Expenditure
1555.44
1497.27
2100.95
2658.17
1728.14
Operating Profit (Excl OI)
48.45
-7.67
-148.07
61.49
33.15
Other Income
33.36
32.65
43.33
42.24
37.38
     Interest Received
8.70
14.13
16.66
17.03
23.03
     Dividend Received
0.00
0.00
0.00
0.00
0.00
     Profit on sale of Fixed Assets
0.00
0.06
0.00
NA
0.02
     Profits on sale of Investments
NA
NA
NA
NA
NA
     Provision Written Back
9.82
4.87
12.73
8.55
0.71
     Foreign Exchange Gains
NA
NA
0.45
NA
NA
     Others
14.82
13.59
13.49
16.65
13.62
Operating Profit
81.81
24.97
-104.74
103.73
70.53
Interest
49.87
54.37
53.10
53.41
57.11
     InterestonDebenture / Bonds
NA
NA
NA
NA
NA
     Interest on Term Loan
NA
NA
NA
NA
NA
     Intereston Fixed deposits
NA
NA
NA
NA
NA
     Bank Charges etc
9.47
9.65
16.93
15.51
12.72
     Other Interest
40.40
44.72
36.17
37.91
44.39
PBDT
31.94
-29.40
-157.84
50.31
13.41
Depreciation
21.65
29.73
14.11
14.26
13.83
Profit Before Taxation & Exceptional Items
10.29
-59.13
-171.96
36.05
-0.42
Exceptional Income / Expenses
NA
NA
-0.04
NA
-0.03
Profit Before Tax
10.29
-59.13
-172.00
36.05
-0.45
Provision for Tax
-1.11
-3.18
-1.12
22.97
-1.61
     Current Income Tax
0.05
0.21
0.35
13.07
0.26
     Deferred Tax
0.84
-3.43
-0.99
9.90
-1.87
     Other taxes
-0.32
-6.82
-2.46
19.80
-3.74
Profit After Tax
11.40
-55.94
-170.88
13.09
1.15
Extra items
NA
NA
NA
NA
NA
Minority Interest
NA
NA
NA
NA
NA
Share of Associate
NA
NA
NA
NA
NA
Other Consolidated Items
NA
NA
NA
NA
NA
Consolidated Net Profit
11.40
-55.94
-170.88
13.09
1.15
Adjustments to PAT
NA
NA
NA
NA
NA
Profit Balance B/F
-61.12
-5.17
165.71
152.62
423.81
Appropriations
-49.72
-61.12
-5.17
165.71
424.96
     General Reserves
NA
NA
NA
NA
NA
     Proposed Equity Dividend
NA
NA
NA
NA
NA
     Corporate dividend tax
NA
NA
NA
NA
NA
     Other Appropriation
NA
NA
NA
NA
272.34
Equity Dividend %
NA
NA
NA
NA
NA
Earnings Per Share
1.00
-4.00
-13.00
1.00
0.00
Adjusted EPS
1.00
-4.00
-13.00
1.00
0.00