01 May 2017 | Livemint.com

BSE
NSE
Last Updated: Mar 31, 03:41 PM
Shri Bajrang Alloys Ltd.

BSE

  • 17.45 -0.90 (-4.9%)
  • Vol: 1
  • BSE Code: 526981
  • PREV. CLOSE
    18.35
  • OPEN PRICE
    17.45
  • 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.)
    ()

Shri Bajrang Alloys Ltd. Profit & Loss

Select year
(Rs.in Million)
Particulars
Mar 2016
Mar 2015
Mar 2014
Mar 2013
INCOME :
  
  
  
  
Gross Sales
753.92
807.46
1199.84
1444.49
     Sales
753.92
807.46
1199.84
1444.49
     Job Work/ Contract Receipts
NA
NA
NA
NA
     Processing Charges / Service Income
NA
NA
NA
NA
     Revenue from property development
NA
NA
NA
NA
     Other Operational Income
0.00
0.00
0.00
0.00
Less: Excise Duty
50.24
83.01
126.63
146.76
Net Sales
703.68
724.45
1073.21
1297.73
EXPENDITURE :
NA
NA
NA
NA
Increase/Decrease in Stock
27.96
17.47
-2.18
47.50
Raw Material Consumed
600.25
591.35
891.75
1042.83
     Opening Raw Materials
76.29
142.12
104.49
98.60
     Purchases Raw Materials
334.48
484.53
909.83
1033.26
     Closing Raw Materials
66.83
76.29
142.12
104.49
     Other Direct Purchases / Brought in cost
256.31
41.00
19.53
15.45
     Other raw material cost
512.62
82.00
39.07
30.91
Power & Fuel Cost
23.80
34.84
51.52
57.18
     Electricity & Power
23.80
32.88
49.31
55.06
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.00
     Coals etc
0.00
1.96
2.20
2.12
     Other power & fuel
0.00
0.00
0.00
0.00
Employee Cost
10.62
10.92
9.84
9.80
     Salaries, Wages & Bonus
9.96
9.92
8.98
8.69
     Contributions to EPF & Pension Funds
0.62
0.90
0.80
0.74
     Workmen and Staff Welfare Expenses
0.04
0.09
0.06
0.37
     Other Employees Cost
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
2.71
3.69
7.61
8.57
     Sub-contracted / Out sourced services
NA
NA
NA
NA
     Processing Charges
NA
NA
NA
0.26
     Repairs and Maintenance
0.30
0.34
2.88
3.38
     Packing Material Consumed
NA
NA
NA
NA
     Other Mfg Exp
2.42
3.35
4.73
4.94
General and Administration Expenses
6.29
6.17
10.23
7.91
     Rent , Rates & Taxes
0.31
0.26
4.77
2.78
     Insurance
0.26
0.20
0.19
0.20
     Printing and stationery
0.16
0.10
0.16
0.15
     Professional and legal fees
1.38
1.30
1.05
0.71
     Traveling and conveyance
1.24
1.24
0.72
1.17
     Other Administration
4.18
4.32
4.07
4.07
Selling and Distribution Expenses
25.72
13.31
32.57
54.91
     Advertisement & Sales Promotion
0.07
0.09
0.11
0.12
     Sales Commissions & Incentives
0.03
0.06
0.06
0.09
     Freight and Forwarding
NA
NA
NA
NA
     Handling and Clearing Charges
0.74
1.10
1.99
2.11
     Other Selling Expenses
24.88
12.07
30.40
52.59
Miscellaneous Expenses
0.31
1.27
4.14
0.66
     Bad debts /advances written off
NA
NA
0.83
NA
     Provision for doubtful debts
NA
NA
NA
NA
     Losson disposal of fixed assets(net)
0.01
NA
0.51
0.25
     Losson foreign exchange fluctuations
NA
NA
NA
NA
     Losson sale of non-trade current investments
NA
NA
NA
NA
     Other Miscellaneous Expenses
0.30
1.27
2.80
0.41
Less: Expenses Capitalised
NA
NA
NA
NA
Total Expenditure
697.66
679.03
1005.47
1229.35
Operating Profit (Excl OI)
6.02
45.42
67.74
68.38
Other Income
5.25
18.96
0.72
0.91
     Interest Received
NA
NA
0.50
0.02
     Dividend Received
0.03
0.06
0.08
0.10
     Profit on sale of Fixed Assets
NA
NA
NA
NA
     Profits on sale of Investments
5.15
17.39
NA
0.77
     Provision Written Back
NA
0.30
NA
0.03
     Foreign Exchange Gains
NA
0.77
NA
NA
     Others
0.07
0.44
0.14
0.00
Operating Profit
11.26
64.37
68.46
69.30
Interest
19.85
34.00
41.89
38.70
     InterestonDebenture / Bonds
NA
NA
NA
NA
     Interest on Term Loan
NA
NA
NA
NA
     Intereston Fixed deposits
NA
NA
NA
NA
     Bank Charges etc
0.52
0.09
3.61
2.49
     Other Interest
19.33
33.91
38.28
36.21
PBDT
-8.59
30.37
26.57
30.60
Depreciation
4.02
6.50
8.49
9.86
Profit Before Taxation & Exceptional Items
-12.61
23.87
18.08
20.74
Exceptional Income / Expenses
NA
NA
NA
NA
Profit Before Tax
-12.61
23.87
18.08
20.74
Provision for Tax
-0.01
4.84
5.85
6.70
     Current Income Tax
0.00
4.78
6.57
7.08
     Deferred Tax
-0.01
0.06
-0.72
-0.37
     Other taxes
-0.03
0.13
-1.44
-0.74
Profit After Tax
-12.59
19.03
12.24
14.04
Extra items
NA
NA
NA
NA
Minority Interest
NA
NA
NA
NA
Share of Associate
NA
NA
NA
NA
Other Consolidated Items
NA
NA
NA
NA
Consolidated Net Profit
-12.59
19.03
12.24
14.04
Adjustments to PAT
NA
1.03
NA
NA
Profit Balance B/F
118.60
99.53
88.30
84.26
Appropriations
106.00
119.60
100.53
98.30
     General Reserves
NA
1.00
1.00
10.00
     Proposed Equity Dividend
NA
NA
NA
NA
     Corporate dividend tax
NA
NA
NA
NA
     Other Appropriation
NA
NA
NA
NA
Equity Dividend %
NA
NA
NA
NA
Earnings Per Share
-1.00
2.00
1.00
2.00
Adjusted EPS
-1.00
2.00
1.00
2.00