27 Apr 2017 | Livemint.com

BSE
NSE
Last Updated: Mar 31, 03:51 PM
Binani Industries Ltd.

BSE

  • 72.75 2.80 (4%)
  • Vol: 44346
  • BSE Code: 500059
  • PREV. CLOSE
    69.95
  • OPEN PRICE
    70.20
  • BID PRICE (QTY.)
    72.75(597)
  • OFFER PRICE (QTY.)
    0.00(0)

NSE

  • 73.40 0.00 (0%)
  • Vol: 190897
  • NSE Code: BINANIIND
  • PREV. CLOSE
    73.40
  • OPEN PRICE
    70.25
  • BID PRICE (QTY.)
    0.00(0)
  • OFFER PRICE (QTY.)
    73.40(3560)

Binani Industries Ltd. Profit & Loss

Select year
(Rs.in Million)
Particulars
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
INCOME :
  
  
  
  
  
Gross Sales
43060.00
46167.20
50591.60
48852.30
34230.40
     Sales
36955.70
43101.80
46725.80
47241.20
33337.00
     Job Work/ Contract Receipts
NA
NA
NA
NA
NA
     Processing Charges / Service Income
NA
NA
NA
NA
NA
     Revenue from property development
6007.50
2913.20
3352.50
1253.00
650.80
     Other Operational Income
96.90
152.10
513.30
358.10
242.60
Less: Excise Duty
2604.70
2855.30
3235.90
4041.10
3536.70
Net Sales
40455.40
43311.90
47355.70
44811.10
30693.70
EXPENDITURE :
NA
NA
NA
NA
NA
Increase/Decrease in Stock
111.90
1090.00
134.40
-656.70
98.70
Raw Material Consumed
9339.70
8122.70
10714.10
9928.70
7524.80
     Opening Raw Materials
802.00
944.80
1493.70
1595.50
1282.70
     Purchases Raw Materials
6391.60
7889.70
9159.30
8958.40
7619.80
     Closing Raw Materials
664.20
802.00
944.80
1493.70
1595.50
     Other Direct Purchases / Brought in cost
2810.30
90.20
1005.90
868.50
217.80
     Other raw material cost
5620.70
180.50
2011.80
1737.00
435.60
Power & Fuel Cost
8511.00
9877.90
11255.10
10610.10
7422.50
     Electricity & Power
8511.00
9877.90
11255.10
10610.10
7422.50
     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
5553.40
5913.60
6063.50
5003.60
1925.90
     Salaries, Wages & Bonus
4628.20
4937.50
5091.40
4263.70
1676.20
     Contributions to EPF & Pension Funds
710.80
751.30
740.40
597.70
163.20
     Workmen and Staff Welfare Expenses
214.30
224.70
231.80
142.30
86.50
     Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
5718.60
6443.90
7013.30
5131.30
3339.00
     Sub-contracted / Out sourced services
NA
NA
NA
NA
NA
     Processing Charges
NA
NA
NA
NA
NA
     Repairs and Maintenance
725.50
731.30
798.80
711.10
391.60
     Packing Material Consumed
947.40
1074.80
1173.30
1143.50
882.60
     Other Mfg Exp
4045.80
4637.80
5041.20
3276.80
2064.80
General and Administration Expenses
599.70
717.60
864.40
796.20
335.80
     Rent , Rates & Taxes
326.40
376.60
413.00
371.20
233.70
     Insurance
79.80
134.50
159.70
148.40
87.20
     Printing and stationery
NA
NA
NA
NA
NA
     Professional and legal fees
60.80
60.40
127.50
109.20
NA
     Traveling and conveyance
83.70
117.10
135.30
139.30
NA
     Other Administration
132.80
146.20
164.10
167.30
14.90
Selling and Distribution Expenses
5693.80
6197.40
6711.50
6931.40
5664.60
     Advertisement & Sales Promotion
301.00
315.30
560.00
512.90
499.90
     Sales Commissions & Incentives
326.60
384.60
498.70
523.10
425.60
     Freight and Forwarding
5066.20
5497.50
5652.80
5895.30
4739.10
     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
1980.70
3550.30
1787.60
1923.60
1764.20
     Bad debts /advances written off
24.00
5.40
17.10
NA
36.10
     Provision for doubtful debts
NA
NA
NA
NA
NA
     Losson disposal of fixed assets(net)
336.80
90.20
27.60
24.30
46.80
     Losson foreign exchange fluctuations
431.20
2150.20
320.90
668.70
442.50
     Losson sale of non-trade current investments
NA
NA
NA
NA
NA
     Other Miscellaneous Expenses
1188.70
1304.50
1422.00
1230.60
1238.70
Less: Expenses Capitalised
NA
NA
NA
NA
NA
Total Expenditure
37508.80
41913.30
44544.00
39668.10
28075.50
Operating Profit (Excl OI)
2946.50
1398.50
2811.70
5143.00
2618.20
Other Income
515.60
540.00
412.20
462.20
848.50
     Interest Received
102.00
76.80
179.70
72.60
186.70
     Dividend Received
NA
NA
NA
NA
NA
     Profit on sale of Fixed Assets
0.10
42.30
0.60
NA
NA
     Profits on sale of Investments
NA
NA
NA
0.00
150.20
     Provision Written Back
NA
NA
NA
NA
NA
     Foreign Exchange Gains
NA
NA
NA
NA
NA
     Others
413.40
420.90
231.90
389.60
511.60
Operating Profit
3462.10
1938.50
3223.90
5605.20
3466.70
Interest
6275.40
5979.70
6216.10
4616.20
3246.40
     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
185.10
253.60
453.70
339.00
166.60
     Other Interest
6090.30
5726.10
5762.40
4277.20
3079.80
PBDT
-2813.30
-4041.20
-2992.20
989.10
220.30
Depreciation
2417.00
2581.00
3002.30
2835.50
1764.90
Profit Before Taxation & Exceptional Items
-5230.30
-6622.20
-5994.60
-1846.40
-1544.60
Exceptional Income / Expenses
NA
-128.30
-1527.80
114.40
-2.10
Profit Before Tax
-5230.30
-6750.50
-7522.40
-1732.10
-1546.70
Provision for Tax
-540.90
-258.70
-890.60
352.70
113.30
     Current Income Tax
59.80
31.90
106.40
360.10
133.90
     Deferred Tax
-599.00
-293.70
-1034.70
-12.00
-25.20
     Other taxes
-1199.70
-584.20
-2031.70
-19.40
-45.80
Profit After Tax
-4689.40
-6491.80
-6631.80
-2084.80
-1660.00
Extra items
NA
NA
NA
NA
NA
Minority Interest
154.50
90.60
101.10
27.80
11.20
Share of Associate
NA
NA
NA
NA
NA
Other Consolidated Items
NA
NA
NA
NA
NA
Consolidated Net Profit
-4534.90
-6401.20
-6530.70
-2057.00
-1648.80
Adjustments to PAT
NA
NA
NA
-14.70
1.00
Profit Balance B/F
-16068.30
-9442.40
-2807.80
-642.70
1032.10
Appropriations
-20603.20
-15843.60
-9338.50
-2714.40
-615.70
     General Reserves
NA
NA
NA
NA
NA
     Proposed Equity Dividend
NA
88.80
88.80
88.80
88.80
     Corporate dividend tax
NA
18.10
15.10
15.10
14.40
     Other Appropriation
-318.90
117.80
NA
-10.50
-76.20
Equity Dividend %
NA
30.00
30.00
30.00
30.00
Earnings Per Share
-153.00
-216.00
-221.00
-70.00
-56.00
Adjusted EPS
-153.00
-216.00
-221.00
-70.00
-56.00