29 Apr 2017 | Livemint.com

BSE
NSE
Last Updated: Mar 31, 03:41 PM
Stovec Industries Ltd.

BSE

  • 2,415.00 45.65 (1.93%)
  • Vol: 251
  • BSE Code: 504959
  • PREV. CLOSE
    2,369.35
  • OPEN PRICE
    2,400.00
  • 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.)
    ()

Stovec Industries Ltd. Profit & Loss

Select year
(Rs.in Million)
Particulars
Dec 2015
Dec 2014
Dec 2013
INCOME :
  
  
  
Gross Sales
1761.61
1105.49
838.75
     Sales
1745.56
1053.43
803.97
     Job Work/ Contract Receipts
NA
NA
NA
     Processing Charges / Service Income
16.05
2.05
1.75
     Revenue from property development
NA
NA
NA
     Other Operational Income
0.00
50.00
33.03
Less: Excise Duty
139.64
82.05
66.00
Net Sales
1621.98
1023.44
772.76
EXPENDITURE :
NA
NA
NA
Increase/Decrease in Stock
-38.46
-26.07
-10.50
Raw Material Consumed
920.33
587.73
430.99
     Opening Raw Materials
114.44
41.18
41.18
     Purchases Raw Materials
815.55
565.51
360.90
     Closing Raw Materials
143.26
114.44
41.18
     Other Direct Purchases / Brought in cost
133.61
95.48
70.09
     Other raw material cost
267.21
190.96
140.18
Power & Fuel Cost
84.45
62.80
47.96
     Electricity & Power
84.45
62.80
47.96
     Oil, Fuel & Natural gas
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
Employee Cost
138.75
117.26
87.20
     Salaries, Wages & Bonus
123.64
103.77
75.84
     Contributions to EPF & Pension Funds
3.26
2.81
2.23
     Workmen and Staff Welfare Expenses
10.35
8.42
8.21
     Other Employees Cost
1.50
2.26
0.93
Other Manufacturing Expenses
54.34
42.22
28.70
     Sub-contracted / Out sourced services
NA
NA
NA
     Processing Charges
NA
NA
NA
     Repairs and Maintenance
13.95
20.08
7.62
     Packing Material Consumed
16.88
12.92
11.74
     Other Mfg Exp
23.51
9.22
9.34
General and Administration Expenses
26.46
35.16
31.18
     Rent , Rates & Taxes
5.31
2.44
1.85
     Insurance
2.66
1.71
1.66
     Printing and stationery
NA
NA
0.76
     Professional and legal fees
NA
9.33
9.57
     Traveling and conveyance
15.56
12.81
9.93
     Other Administration
18.49
21.68
17.34
Selling and Distribution Expenses
10.97
26.92
14.04
     Advertisement & Sales Promotion
NA
7.49
6.78
     Sales Commissions & Incentives
NA
11.90
1.52
     Freight and Forwarding
NA
7.53
5.74
     Handling and Clearing Charges
0.00
0.00
0.00
     Other Selling Expenses
10.97
0.00
0.00
Miscellaneous Expenses
72.15
8.83
10.95
     Bad debts /advances written off
0.54
NA
0.52
     Provision for doubtful debts
NA
NA
0.34
     Losson disposal of fixed assets(net)
NA
0.40
0.30
     Losson foreign exchange fluctuations
NA
0.69
0.26
     Losson sale of non-trade current investments
NA
NA
NA
     Other Miscellaneous Expenses
71.62
7.74
9.53
Less: Expenses Capitalised
NA
NA
NA
Total Expenditure
1268.99
854.86
640.51
Operating Profit (Excl OI)
352.99
168.57
132.25
Other Income
33.33
31.23
34.65
     Interest Received
13.66
16.54
18.44
     Dividend Received
NA
NA
NA
     Profit on sale of Fixed Assets
1.97
NA
NA
     Profits on sale of Investments
NA
NA
NA
     Provision Written Back
1.52
0.26
1.82
     Foreign Exchange Gains
0.36
NA
NA
     Others
15.82
14.43
14.39
Operating Profit
386.31
199.80
166.90
Interest
2.24
0.82
0.76
     InterestonDebenture / Bonds
NA
NA
NA
     Interest on Term Loan
NA
NA
NA
     Intereston Fixed deposits
NA
NA
NA
     Bank Charges etc
2.24
0.82
0.76
     Other Interest
0.00
0.00
0.00
PBDT
384.07
198.98
166.14
Depreciation
52.28
26.46
14.96
Profit Before Taxation & Exceptional Items
331.79
172.52
151.18
Exceptional Income / Expenses
NA
NA
NA
Profit Before Tax
331.79
172.52
151.18
Provision for Tax
112.97
56.49
45.37
     Current Income Tax
112.07
53.06
48.46
     Deferred Tax
2.20
3.43
0.15
     Other taxes
3.10
6.86
-2.94
Profit After Tax
218.82
116.03
105.82
Extra items
NA
NA
NA
Minority Interest
NA
NA
NA
Share of Associate
NA
NA
NA
Other Consolidated Items
NA
NA
NA
Consolidated Net Profit
218.82
116.03
105.82
Adjustments to PAT
NA
0.23
NA
Profit Balance B/F
318.69
253.48
195.48
Appropriations
537.51
369.74
301.29
     General Reserves
21.00
12.06
11.00
     Proposed Equity Dividend
60.55
32.36
31.32
     Corporate dividend tax
12.33
6.63
5.32
     Other Appropriation
-0.04
NA
0.17
Equity Dividend %
290.00
155.00
150.00
Earnings Per Share
105.00
56.00
51.00
Adjusted EPS
105.00
56.00
51.00