25 Apr 2017 | Livemint.com

BSE
NSE
Last Updated: Mar 31, 03:52 PM
Blue Star Ltd.

BSE

  • 692.80 24.30 (3.64%)
  • Vol: 113252
  • BSE Code: 500067
  • PREV. CLOSE
    668.50
  • OPEN PRICE
    671.00
  • BID PRICE (QTY.)
    0.00(0)
  • OFFER PRICE (QTY.)
    692.80(223)

NSE

  • 692.40 0.00 (0%)
  • Vol: 305781
  • NSE Code: BLUESTARCO
  • PREV. CLOSE
    692.40
  • OPEN PRICE
    674.00
  • BID PRICE (QTY.)
    0.00(0)
  • OFFER PRICE (QTY.)
    692.40(1758)

Blue Star Ltd. Profit & Loss

Select year
(Rs.in Million)
Particulars
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
INCOME :
  
  
  
  
  
Gross Sales
38019.00
32088.20
29663.00
29559.70
28483.70
     Sales
24870.80
21360.90
18480.80
16993.50
16425.00
     Job Work/ Contract Receipts
8054.50
6999.10
7786.00
9537.70
9116.00
     Processing Charges / Service Income
4651.70
3290.70
2917.00
2758.10
2627.10
     Revenue from property development
NA
NA
NA
NA
NA
     Other Operational Income
442.00
437.50
479.10
270.50
315.60
Less: Excise Duty
317.90
268.80
320.20
319.70
279.60
Net Sales
37701.10
31819.40
29342.70
29240.10
28204.00
EXPENDITURE :
NA
NA
NA
NA
NA
Increase/Decrease in Stock
-648.80
-240.50
-795.40
-203.10
466.50
Raw Material Consumed
19403.80
15316.60
14411.70
13535.80
11457.70
     Opening Raw Materials
886.90
749.90
826.70
632.60
599.10
     Purchases Raw Materials
12268.70
11154.00
10500.50
9035.40
7797.50
     Closing Raw Materials
844.30
886.90
749.90
826.70
632.60
     Other Direct Purchases / Brought in cost
7092.50
4299.60
3834.50
4694.50
3693.80
     Other raw material cost
14185.00
8599.30
7668.90
9389.00
7387.60
Power & Fuel Cost
170.30
148.90
148.00
133.50
100.70
     Electricity & Power
170.30
148.90
148.00
133.50
100.70
     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
3462.60
2674.60
2476.10
2299.50
2206.90
     Salaries, Wages & Bonus
2964.80
2241.60
2156.30
1983.30
1852.20
     Contributions to EPF & Pension Funds
136.30
126.90
130.90
129.70
134.40
     Workmen and Staff Welfare Expenses
242.90
175.00
168.40
176.00
171.40
     Other Employees Cost
118.60
131.20
20.60
10.50
48.90
Other Manufacturing Expenses
9535.80
9030.70
8962.30
10160.20
11635.10
     Sub-contracted / Out sourced services
1891.40
1707.60
1483.10
1445.80
1371.30
     Processing Charges
NA
NA
NA
NA
NA
     Repairs and Maintenance
204.30
152.50
139.90
139.40
131.00
     Packing Material Consumed
NA
NA
NA
NA
NA
     Other Mfg Exp
7440.20
7170.60
7339.30
8575.00
10132.70
General and Administration Expenses
1592.70
1183.40
1051.60
1123.30
1045.60
     Rent , Rates & Taxes
437.70
345.10
300.10
308.40
311.30
     Insurance
24.30
27.60
18.60
34.40
24.00
     Printing and stationery
36.20
29.90
34.50
37.40
34.70
     Professional and legal fees
681.90
445.60
383.50
429.70
392.10
     Traveling and conveyance
392.40
317.80
304.10
304.40
274.10
     Other Administration
412.50
335.20
314.90
313.50
283.50
Selling and Distribution Expenses
1559.80
1244.80
958.60
919.90
928.00
     Advertisement & Sales Promotion
631.40
519.40
342.90
300.30
234.50
     Sales Commissions & Incentives
513.70
353.30
275.70
322.90
348.20
     Freight and Forwarding
414.70
372.00
340.00
296.60
345.30
     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
463.30
788.00
625.00
367.00
585.30
     Bad debts /advances written off
23.10
37.20
28.50
179.40
238.50
     Provision for doubtful debts
108.70
439.40
330.60
41.70
160.20
     Losson disposal of fixed assets(net)
NA
7.90
0.10
0.00
2.10
     Losson foreign exchange fluctuations
1.90
77.20
70.90
-36.40
6.90
     Losson sale of non-trade current investments
NA
NA
NA
NA
NA
     Other Miscellaneous Expenses
329.60
226.40
194.90
182.30
177.70
Less: Expenses Capitalised
NA
NA
NA
NA
NA
Total Expenditure
35539.50
30146.60
27837.90
28336.10
28425.80
Operating Profit (Excl OI)
2161.60
1672.80
1504.90
903.90
-221.80
Other Income
168.50
84.90
178.50
364.50
226.20
     Interest Received
45.20
18.00
85.30
24.40
9.90
     Dividend Received
20.70
27.40
26.40
26.80
15.40
     Profit on sale of Fixed Assets
5.20
0.20
11.30
21.70
NA
     Profits on sale of Investments
NA
NA
NA
NA
NA
     Provision Written Back
NA
NA
NA
268.30
168.00
     Foreign Exchange Gains
NA
NA
NA
NA
NA
     Others
97.40
39.30
55.50
23.40
33.00
Operating Profit
2330.00
1757.70
1683.40
1268.50
4.40
Interest
427.40
485.30
542.10
528.00
721.20
     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
41.50
37.40
41.70
53.20
63.40
     Other Interest
386.00
447.80
500.40
474.80
657.80
PBDT
1902.60
1272.40
1141.30
740.50
-716.70
Depreciation
604.80
431.50
378.40
333.70
317.60
Profit Before Taxation & Exceptional Items
1297.80
841.00
762.90
406.80
-1034.30
Exceptional Income / Expenses
56.20
-414.40
-1.20
NA
NA
Profit Before Tax
1354.00
426.50
761.60
406.80
-1034.30
Provision for Tax
269.40
-78.90
22.30
25.50
11.50
     Current Income Tax
NA
12.00
245.40
121.90
6.60
     Deferred Tax
-72.10
-135.80
-6.00
0.10
4.90
     Other taxes
269.40
-226.70
-229.10
-96.30
9.90
Profit After Tax
1084.70
505.40
739.30
381.40
-1045.80
Extra items
NA
NA
NA
NA
NA
Minority Interest
-0.90
NA
NA
NA
NA
Share of Associate
NA
36.40
36.10
9.40
-5.30
Other Consolidated Items
NA
NA
NA
NA
NA
Consolidated Net Profit
1083.80
541.80
775.40
390.70
-1051.00
Adjustments to PAT
NA
NA
NA
NA
NA
Profit Balance B/F
1963.80
2163.60
1946.70
1942.80
3098.30
Appropriations
3047.60
2705.40
2722.10
2333.50
2047.30
     General Reserves
122.80
152.50
92.00
55.00
NA
     Proposed Equity Dividend
NA
449.70
359.70
269.80
89.90
     Corporate dividend tax
126.20
91.50
64.20
45.90
14.60
     Other Appropriation
53.70
47.90
4.40
NA
NA
Equity Dividend %
325.00
250.00
200.00
150.00
50.00
Earnings Per Share
12.00
6.00
8.00
4.00
-12.00
Adjusted EPS
12.00
6.00
8.00
4.00
-12.00