30 Apr 2017 | Livemint.com

BSE
NSE
Last Updated: Mar 31, 03:41 PM
Narayani Steels Ltd.

BSE

  • 36.40 4.50 (14.11%)
  • Vol: 12000
  • BSE Code: 540080
  • PREV. CLOSE
    31.90
  • OPEN PRICE
    33.95
  • BID PRICE (QTY.)
    0.00(0)
  • OFFER PRICE (QTY.)
    0.00(0)

NSE

  • (%)
  • Vol:
  • NSE Code:
  • PREV. CLOSE
  • OPEN PRICE
  • BID PRICE (QTY.)
    ()
  • OFFER PRICE (QTY.)
    ()

Narayani Steels Ltd. Profit & Loss

Select year
(Rs.in Million)
Particulars
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
INCOME :
  
  
  
  
  
Gross Sales
5121.20
6064.90
5848.40
4780.60
3843.70
     Sales
5121.20
6064.90
5848.40
4780.60
3843.70
     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
0.00
0.00
0.00
0.00
0.00
Less: Excise Duty
96.40
104.40
83.70
44.10
121.40
Net Sales
5024.70
5960.50
5764.70
4736.50
3722.30
EXPENDITURE :
NA
NA
NA
NA
NA
Increase/Decrease in Stock
125.50
-68.80
15.60
-431.30
-4.30
Raw Material Consumed
4617.60
5836.40
5524.20
5021.10
3640.90
     Opening Raw Materials
10.60
11.80
19.50
280.70
NA
     Purchases Raw Materials
711.10
613.10
656.70
372.40
3153.20
     Closing Raw Materials
6.70
10.60
11.80
19.50
280.70
     Other Direct Purchases / Brought in cost
3902.60
5222.00
4859.80
4387.50
768.40
     Other raw material cost
7805.30
10444.10
9719.60
8775.00
4690.10
Power & Fuel Cost
NA
NA
NA
NA
NA
     Electricity & Power
NA
NA
NA
NA
NA
     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
22.80
16.50
29.60
13.10
8.00
     Salaries, Wages & Bonus
22.80
16.50
29.60
13.10
8.00
     Contributions to EPF & Pension Funds
NA
NA
NA
NA
NA
     Workmen and Staff Welfare Expenses
NA
NA
NA
NA
NA
     Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
NA
NA
NA
NA
NA
     Sub-contracted / Out sourced services
NA
NA
NA
NA
NA
     Processing Charges
NA
NA
NA
NA
NA
     Repairs and Maintenance
0.00
0.00
0.00
0.00
0.00
     Packing Material Consumed
NA
NA
NA
NA
NA
     Other Mfg Exp
0.00
0.00
0.00
0.00
0.00
General and Administration Expenses
134.40
75.00
83.80
44.90
53.90
     Rent , Rates & Taxes
0.00
0.00
0.00
0.00
0.00
     Insurance
NA
NA
NA
NA
NA
     Printing and stationery
NA
NA
NA
NA
NA
     Professional and legal fees
NA
NA
NA
NA
NA
     Traveling and conveyance
NA
NA
NA
NA
NA
     Other Administration
134.40
75.00
83.80
44.90
53.90
Selling and Distribution Expenses
NA
NA
NA
NA
NA
     Advertisement & Sales Promotion
NA
NA
NA
NA
NA
     Sales Commissions & Incentives
NA
NA
NA
NA
NA
     Freight and Forwarding
NA
NA
NA
NA
NA
     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
NA
NA
NA
NA
NA
     Bad debts /advances written off
NA
NA
NA
NA
NA
     Provision for doubtful debts
NA
NA
NA
NA
NA
     Losson disposal of fixed assets(net)
NA
NA
NA
NA
NA
     Losson foreign exchange fluctuations
NA
NA
NA
NA
NA
     Losson sale of non-trade current investments
NA
NA
NA
NA
NA
     Other Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
Less: Expenses Capitalised
NA
NA
NA
NA
NA
Total Expenditure
4900.30
5859.00
5653.20
4647.90
3698.50
Operating Profit (Excl OI)
124.40
101.50
111.50
88.60
23.80
Other Income
15.90
39.10
37.80
22.70
67.30
     Interest Received
15.70
31.50
34.70
19.40
63.60
     Dividend Received
0.00
0.00
0.00
0.00
0.00
     Profit on sale of Fixed Assets
NA
NA
3.00
0.20
NA
     Profits on sale of Investments
NA
NA
NA
NA
NA
     Provision Written Back
0.10
0.80
0.10
0.10
0.30
     Foreign Exchange Gains
NA
0.80
NA
2.90
NA
     Others
0.10
6.00
0.10
0.10
3.30
Operating Profit
140.40
140.50
149.30
111.30
91.10
Interest
116.40
113.90
122.20
86.40
69.30
     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
NA
NA
NA
NA
NA
     Other Interest
116.40
113.90
122.20
86.40
69.30
PBDT
23.90
26.60
27.00
25.00
21.80
Depreciation
5.40
6.00
5.70
4.20
3.10
Profit Before Taxation & Exceptional Items
18.50
20.70
21.40
20.80
18.70
Exceptional Income / Expenses
NA
NA
NA
-3.50
NA
Profit Before Tax
18.50
20.70
21.40
17.30
18.70
Provision for Tax
6.10
6.90
6.60
5.60
6.10
     Current Income Tax
5.10
6.10
5.20
4.40
6.10
     Deferred Tax
1.00
0.80
1.40
1.20
0.00
     Other taxes
2.10
1.70
2.80
2.40
0.10
Profit After Tax
12.40
13.80
14.80
11.70
12.60
Extra items
NA
NA
NA
NA
NA
Minority Interest
NA
NA
NA
NA
NA
Share of Associate
1.40
1.80
1.10
0.00
0.10
Other Consolidated Items
NA
NA
NA
NA
NA
Consolidated Net Profit
13.90
15.50
15.90
11.60
12.70
Adjustments to PAT
NA
NA
NA
NA
NA
Profit Balance B/F
81.20
65.80
49.90
38.30
25.50
Appropriations
95.10
81.30
65.80
49.90
38.30
     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
0.10
NA
NA
NA
Equity Dividend %
NA
NA
NA
NA
NA
Earnings Per Share
2.00
21.00
22.00
16.00
20.00
Adjusted EPS
2.00
2.00
2.00
2.00
2.00