27 Apr 2017 | Livemint.com

BSE
NSE
Last Updated: Mar 31, 03:41 PM
MSP Steel & Power Ltd.

BSE

  • 13.00 -0.26 (-1.96%)
  • Vol: 1005
  • BSE Code: 532650
  • PREV. CLOSE
    13.26
  • OPEN PRICE
    13.00
  • BID PRICE (QTY.)
    0.00(0)
  • OFFER PRICE (QTY.)
    0.00(0)

NSE

  • 12.90 0.00 (0%)
  • Vol: 5608
  • NSE Code: MSPL
  • PREV. CLOSE
    12.90
  • OPEN PRICE
    12.40
  • BID PRICE (QTY.)
    0.00(0)
  • OFFER PRICE (QTY.)
    0.00(0)

MSP Steel & Power Ltd. Profit & Loss

Select year
(Rs.in Million)
Particulars
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
INCOME :
  
  
  
  
  
Gross Sales
10076.80
12107.70
13087.20
10155.20
7519.10
     Sales
9710.00
11683.80
12621.60
9733.70
7306.30
     Job Work/ Contract Receipts
NA
NA
NA
NA
NA
     Processing Charges / Service Income
NA
NA
NA
NA
NA
     Revenue from property development
NA
NA
NA
NA
NA
     Other Operational Income
366.90
423.90
465.60
421.50
212.70
Less: Excise Duty
1031.70
1185.70
1158.00
937.90
554.50
Net Sales
9045.20
10922.10
11929.20
9217.20
6964.60
EXPENDITURE :
NA
NA
NA
NA
NA
Increase/Decrease in Stock
310.40
-254.10
162.60
-78.00
-165.60
Raw Material Consumed
7358.10
9449.80
8627.20
6102.40
4861.30
     Opening Raw Materials
1700.80
1782.90
2069.00
1220.20
522.50
     Purchases Raw Materials
7105.30
8959.00
7044.40
6110.00
4978.60
     Closing Raw Materials
1535.60
1700.80
1782.90
2069.00
1220.20
     Other Direct Purchases / Brought in cost
87.50
408.80
1296.70
841.20
580.40
     Other raw material cost
175.10
817.60
2593.30
1682.50
1160.90
Power & Fuel Cost
115.60
122.20
137.10
238.30
187.30
     Electricity & Power
115.60
122.20
137.10
238.30
187.30
     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
299.40
317.20
304.20
250.70
184.40
     Salaries, Wages & Bonus
277.60
295.50
287.80
238.60
173.60
     Contributions to EPF & Pension Funds
19.90
19.00
10.40
9.10
6.90
     Workmen and Staff Welfare Expenses
1.90
2.70
6.00
3.00
3.90
     Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
760.30
907.00
680.50
631.50
441.20
     Sub-contracted / Out sourced services
NA
NA
NA
NA
NA
     Processing Charges
NA
NA
NA
NA
NA
     Repairs and Maintenance
58.90
113.10
69.90
73.60
27.50
     Packing Material Consumed
NA
NA
NA
NA
NA
     Other Mfg Exp
701.50
793.90
610.60
558.00
413.70
General and Administration Expenses
75.60
61.40
55.30
42.80
34.20
     Rent , Rates & Taxes
37.50
33.60
33.70
16.00
13.30
     Insurance
4.90
4.50
5.80
5.10
2.20
     Printing and stationery
NA
NA
NA
NA
NA
     Professional and legal fees
31.70
22.00
14.60
20.00
16.60
     Traveling and conveyance
NA
NA
NA
NA
NA
     Other Administration
1.50
1.30
1.30
1.70
2.10
Selling and Distribution Expenses
111.20
163.90
217.30
199.40
152.20
     Advertisement & Sales Promotion
1.70
5.10
4.00
7.00
11.30
     Sales Commissions & Incentives
20.10
21.50
32.30
30.00
22.80
     Freight and Forwarding
62.80
113.70
164.00
143.60
102.20
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
26.50
23.60
17.00
18.70
15.80
Miscellaneous Expenses
125.30
112.00
153.60
235.50
108.50
     Bad debts /advances written off
6.20
12.50
3.30
15.40
5.30
     Provision for doubtful debts
NA
1.90
NA
5.20
18.20
     Losson disposal of fixed assets(net)
NA
0.10
0.30
NA
0.60
     Losson foreign exchange fluctuations
26.80
9.40
57.30
24.20
6.10
     Losson sale of non-trade current investments
NA
NA
NA
NA
NA
     Other Miscellaneous Expenses
92.30
88.10
92.70
190.80
78.20
Less: Expenses Capitalised
NA
NA
NA
NA
NA
Total Expenditure
9155.90
10879.40
10337.90
7622.60
5803.50
Operating Profit (Excl OI)
-110.80
42.60
1591.40
1594.60
1161.00
Other Income
22.80
58.90
364.50
75.90
53.40
     Interest Received
16.30
52.70
54.50
52.50
52.30
     Dividend Received
0.00
0.00
0.00
0.00
1.00
     Profit on sale of Fixed Assets
NA
NA
NA
3.70
NA
     Profits on sale of Investments
0.00
0.50
0.00
NA
NA
     Provision Written Back
6.20
3.70
6.70
15.20
NA
     Foreign Exchange Gains
NA
NA
NA
NA
NA
     Others
0.30
1.90
303.30
4.50
0.10
Operating Profit
-88.00
101.50
1955.80
1670.50
1214.40
Interest
1147.60
1093.20
1087.50
905.10
585.90
     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
35.30
52.70
22.30
19.90
     Other Interest
1106.10
1057.90
1034.80
882.70
566.00
PBDT
-1235.60
-991.70
868.30
765.40
628.50
Depreciation
633.30
529.40
548.00
462.80
290.90
Profit Before Taxation & Exceptional Items
-1868.90
-1521.10
320.30
302.60
337.60
Exceptional Income / Expenses
NA
NA
NA
NA
NA
Profit Before Tax
-1868.90
-1521.10
320.30
302.60
337.60
Provision for Tax
-84.50
-485.20
107.30
101.10
76.50
     Current Income Tax
3.30
NA
66.50
60.30
73.00
     Deferred Tax
-87.80
-485.20
104.70
100.70
47.10
     Other taxes
-175.60
-485.20
145.60
141.50
50.60
Profit After Tax
-1784.50
-1035.90
213.00
201.50
261.10
Extra items
NA
NA
NA
NA
NA
Minority Interest
NA
0.00
0.00
-0.20
-0.50
Share of Associate
-0.30
NA
NA
NA
NA
Other Consolidated Items
NA
NA
NA
NA
NA
Consolidated Net Profit
-1784.80
-1035.90
213.00
201.30
260.60
Adjustments to PAT
NA
NA
NA
54.20
NA
Profit Balance B/F
1522.60
2563.10
2350.10
2097.50
1858.70
Appropriations
-262.20
1527.20
2563.10
2353.00
2119.30
     General Reserves
NA
NA
NA
NA
NA
     Proposed Equity Dividend
NA
NA
NA
NA
14.00
     Corporate dividend tax
NA
NA
NA
0.40
3.10
     Other Appropriation
2.60
4.70
NA
2.50
NA
Equity Dividend %
NA
NA
NA
NA
3.00
Earnings Per Share
-20.00
-12.00
2.00
2.00
5.00
Adjusted EPS
-20.00
-12.00
2.00
2.00
5.00