30 Apr 2017 | Livemint.com

BSE
NSE
Last Updated: Mar 31, 03:47 PM
Blue Blends (India) Ltd.

BSE

  • 45.00 0.20 (0.45%)
  • Vol: 3843
  • BSE Code: 502761
  • PREV. CLOSE
    44.80
  • OPEN PRICE
    46.00
  • BID PRICE (QTY.)
    0.00(0)
  • OFFER PRICE (QTY.)
    44.95(2500)

NSE

  • 44.90 0.00 (0%)
  • Vol: 30975
  • NSE Code: BLUEBLENDS
  • PREV. CLOSE
    44.90
  • OPEN PRICE
    45.25
  • BID PRICE (QTY.)
    0.00(0)
  • OFFER PRICE (QTY.)
    0.00(0)

Blue Blends (India) Ltd. Profit & Loss

Select year
(Rs.in Million)
Particulars
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
INCOME :
  
  
  
  
  
Gross Sales
1801.53
1762.12
1755.58
1686.92
1713.58
     Sales
1783.90
1741.24
1733.06
1657.43
1663.48
     Job Work/ Contract Receipts
NA
NA
NA
NA
NA
     Processing Charges / Service Income
0.02
NA
0.05
0.48
21.69
     Revenue from property development
NA
NA
NA
NA
NA
     Other Operational Income
17.61
20.88
22.47
29.02
28.41
Less: Excise Duty
NA
NA
NA
NA
1.71
Net Sales
1801.53
1762.12
1755.58
1686.92
1711.87
EXPENDITURE :
NA
NA
NA
NA
NA
Increase/Decrease in Stock
9.39
-25.25
-52.06
-80.96
24.25
Raw Material Consumed
959.07
990.31
1040.99
1034.58
1021.22
     Opening Raw Materials
64.47
75.39
1026.18
75.42
NA
     Purchases Raw Materials
940.30
946.21
65.75
1014.44
1096.27
     Closing Raw Materials
70.23
64.47
75.39
63.69
75.42
     Other Direct Purchases / Brought in cost
24.53
33.18
24.46
8.41
0.37
     Other raw material cost
49.06
66.37
48.92
16.81
1097.01
Power & Fuel Cost
100.39
114.28
90.70
107.78
107.75
     Electricity & Power
100.39
114.28
90.70
107.11
96.12
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.67
11.64
     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
61.37
56.49
52.61
50.74
47.65
     Salaries, Wages & Bonus
52.27
48.34
44.41
43.07
41.34
     Contributions to EPF & Pension Funds
4.52
3.72
3.17
3.23
3.33
     Workmen and Staff Welfare Expenses
3.51
3.38
3.42
2.98
2.15
     Other Employees Cost
1.09
1.05
1.61
1.46
0.83
Other Manufacturing Expenses
397.17
398.22
388.39
407.98
299.06
     Sub-contracted / Out sourced services
NA
NA
NA
NA
NA
     Processing Charges
242.02
258.83
271.57
282.05
195.43
     Repairs and Maintenance
5.39
5.71
5.78
7.44
7.31
     Packing Material Consumed
NA
NA
NA
NA
NA
     Other Mfg Exp
149.76
133.68
111.04
118.49
96.32
General and Administration Expenses
34.06
38.88
42.80
33.61
32.32
     Rent , Rates & Taxes
4.56
5.87
3.91
2.97
2.59
     Insurance
1.11
1.03
0.79
0.69
0.76
     Printing and stationery
1.28
1.38
1.19
1.08
0.94
     Professional and legal fees
2.79
7.43
13.51
6.74
1.88
     Traveling and conveyance
6.13
5.29
4.75
3.12
4.06
     Other Administration
24.32
23.17
23.40
22.13
26.15
Selling and Distribution Expenses
5.33
6.31
4.09
6.95
4.41
     Advertisement & Sales Promotion
0.73
1.18
0.61
1.48
0.73
     Sales Commissions & Incentives
NA
NA
NA
NA
NA
     Freight and Forwarding
2.35
2.02
1.77
3.07
1.99
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
2.25
3.10
1.71
2.40
1.69
Miscellaneous Expenses
3.67
0.33
7.15
29.19
0.43
     Bad debts /advances written off
0.06
0.19
6.66
2.08
0.43
     Provision for doubtful debts
NA
NA
NA
NA
NA
     Losson disposal of fixed assets(net)
NA
0.14
0.48
8.82
NA
     Losson foreign exchange fluctuations
NA
NA
NA
NA
NA
     Losson sale of non-trade current investments
3.61
NA
NA
NA
NA
     Other Miscellaneous Expenses
0.00
0.00
0.00
18.28
0.00
Less: Expenses Capitalised
NA
NA
NA
NA
NA
Total Expenditure
1570.45
1579.58
1574.67
1589.87
1537.10
Operating Profit (Excl OI)
231.09
182.54
180.91
97.06
174.77
Other Income
5.31
3.34
11.62
18.75
5.58
     Interest Received
2.28
1.92
11.57
1.01
4.85
     Dividend Received
0.00
NA
0.00
0.00
0.00
     Profit on sale of Fixed Assets
NA
NA
NA
NA
NA
     Profits on sale of Investments
NA
NA
NA
NA
NA
     Provision Written Back
0.74
0.12
NA
17.34
0.18
     Foreign Exchange Gains
NA
NA
NA
NA
NA
     Others
2.29
1.30
0.06
0.40
0.55
Operating Profit
236.39
185.88
192.53
115.81
180.35
Interest
111.33
93.32
104.62
68.52
13.59
     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
0.57
0.57
0.15
0.09
0.12
     Other Interest
110.76
92.75
104.47
68.43
13.47
PBDT
125.06
92.56
87.91
47.28
166.77
Depreciation
31.30
44.57
43.49
43.57
59.41
Profit Before Taxation & Exceptional Items
93.76
47.98
44.43
3.72
107.36
Exceptional Income / Expenses
NA
2.52
20.59
206.33
-124.28
Profit Before Tax
93.76
50.51
65.01
210.05
-16.92
Provision for Tax
6.99
-4.30
-22.67
0.01
0.00
     Current Income Tax
20.00
10.70
12.33
0.01
NA
     Deferred Tax
26.50
-15.00
-35.00
NA
NA
     Other taxes
13.49
-30.00
-70.00
0.01
0.00
Profit After Tax
86.77
54.80
87.68
210.04
-16.92
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
86.77
54.80
87.68
210.04
-16.92
Adjustments to PAT
363.32
NA
2.04
NA
NA
Profit Balance B/F
-363.25
-403.06
-462.78
-672.82
-655.89
Appropriations
86.83
-348.25
-373.06
-462.78
-672.82
     General Reserves
NA
NA
NA
NA
NA
     Proposed Equity Dividend
9.70
NA
NA
NA
NA
     Corporate dividend tax
2.69
NA
NA
NA
NA
     Other Appropriation
20.00
15.00
20.00
NA
NA
Equity Dividend %
5.00
NA
NA
NA
NA
Earnings Per Share
4.00
3.00
5.00
12.00
-1.00
Adjusted EPS
4.00
3.00
5.00
12.00
-1.00