25 Apr 2017 | Livemint.com

BSE
NSE
Last Updated: Mar 31, 03:57 PM
Sumeet Industries Ltd.

BSE

  • 33.30 -1.10 (-3.2%)
  • Vol: 91023
  • BSE Code: 514211
  • PREV. CLOSE
    34.40
  • OPEN PRICE
    34.10
  • BID PRICE (QTY.)
    33.30(1571)
  • OFFER PRICE (QTY.)
    0.00(0)

NSE

  • 33.85 0.00 (0%)
  • Vol: 314021
  • NSE Code: SUMEETINDS
  • PREV. CLOSE
    33.85
  • OPEN PRICE
    34.90
  • BID PRICE (QTY.)
    0.00(0)
  • OFFER PRICE (QTY.)
    33.85(14745)

Sumeet Industries Ltd. Profit & Loss

Select year
(Rs.in Million)
Particulars
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2009
INCOME :
  
  
  
  
  
Gross Sales
13539.48
12697.55
13300.08
12699.34
12699.34
     Sales
13539.48
12670.87
13269.89
12672.82
12672.82
     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
26.68
30.19
26.51
26.51
Less: Excise Duty
866.49
1044.22
1018.93
1105.96
1105.96
Net Sales
12354.08
11653.33
12281.15
11593.38
11593.38
EXPENDITURE :
NA
NA
NA
NA
NA
Increase/Decrease in Stock
-40.57
-71.45
10.53
-590.80
-590.80
Raw Material Consumed
9947.47
9433.86
10113.87
10144.03
10144.03
     Opening Raw Materials
394.91
579.10
509.21
570.78
570.78
     Purchases Raw Materials
5302.03
8108.93
5626.62
7137.35
7137.35
     Closing Raw Materials
419.25
394.91
579.10
509.21
509.21
     Other Direct Purchases / Brought in cost
4669.79
1140.74
4557.14
2945.11
2945.11
     Other raw material cost
9339.58
2281.48
9114.29
5890.23
5890.23
Power & Fuel Cost
795.44
849.12
599.94
705.95
705.95
     Electricity & Power
795.44
849.12
599.94
705.95
705.95
     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
127.86
120.55
112.18
103.95
103.95
     Salaries, Wages & Bonus
123.00
115.85
108.02
100.88
100.88
     Contributions to EPF & Pension Funds
3.21
1.80
0.46
0.54
0.54
     Workmen and Staff Welfare Expenses
0.01
1.07
0.65
0.72
0.72
     Other Employees Cost
1.64
1.84
3.05
1.82
1.82
Other Manufacturing Expenses
371.13
386.65
367.09
276.85
276.85
     Sub-contracted / Out sourced services
NA
NA
NA
NA
NA
     Processing Charges
0.82
0.78
0.63
2.46
2.46
     Repairs and Maintenance
7.97
10.86
6.92
9.55
9.55
     Packing Material Consumed
178.68
210.41
189.73
194.83
194.83
     Other Mfg Exp
183.66
164.60
169.80
70.01
70.01
General and Administration Expenses
52.96
50.81
32.28
59.12
59.12
     Rent , Rates & Taxes
5.22
4.98
8.48
34.17
34.17
     Insurance
3.78
3.89
3.87
4.26
4.26
     Printing and stationery
2.95
2.81
1.37
1.12
1.12
     Professional and legal fees
24.53
29.40
6.40
8.83
8.83
     Traveling and conveyance
2.52
1.83
3.07
2.77
2.77
     Other Administration
16.48
9.74
12.16
10.75
10.75
Selling and Distribution Expenses
112.85
32.96
42.36
73.88
73.88
     Advertisement & Sales Promotion
9.94
3.68
3.83
2.83
2.83
     Sales Commissions & Incentives
NA
NA
NA
NA
NA
     Freight and Forwarding
66.95
16.33
18.64
45.81
45.81
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
35.96
12.95
19.89
25.24
25.24
Miscellaneous Expenses
101.79
63.48
247.82
173.32
173.32
     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)
9.86
9.35
NA
NA
NA
     Losson foreign exchange fluctuations
87.26
49.60
247.22
172.71
172.71
     Losson sale of non-trade current investments
NA
NA
NA
NA
NA
     Other Miscellaneous Expenses
4.67
4.53
0.61
0.61
0.61
Less: Expenses Capitalised
NA
NA
NA
NA
NA
Total Expenditure
11468.92
10865.99
11526.07
10946.32
10946.32
Operating Profit (Excl OI)
885.16
787.34
755.08
647.06
647.06
Other Income
57.30
66.67
87.54
59.68
59.68
     Interest Received
33.50
28.50
18.35
25.76
25.76
     Dividend Received
0.00
0.00
0.00
0.00
0.00
     Profit on sale of Fixed Assets
NA
NA
1.82
0.40
0.40
     Profits on sale of Investments
NA
NA
NA
NA
NA
     Provision Written Back
NA
NA
NA
NA
NA
     Foreign Exchange Gains
NA
NA
NA
NA
NA
     Others
23.79
38.17
67.37
33.51
33.51
Operating Profit
942.45
854.01
842.62
706.74
706.74
Interest
435.75
370.86
313.32
217.19
217.19
     InterestonDebenture / Bonds
NA
NA
NA
NA
NA
     Interest on Term Loan
253.00
248.50
250.87
165.70
165.70
     Intereston Fixed deposits
NA
NA
NA
NA
NA
     Bank Charges etc
149.01
93.19
50.35
42.06
42.06
     Other Interest
33.75
29.17
12.09
9.43
9.43
PBDT
506.70
483.15
529.30
489.55
489.55
Depreciation
200.63
196.59
245.28
198.99
198.99
Profit Before Taxation & Exceptional Items
306.08
286.56
284.02
290.57
290.57
Exceptional Income / Expenses
NA
NA
NA
NA
NA
Profit Before Tax
306.08
286.56
284.02
290.57
290.57
Provision for Tax
116.89
70.05
91.47
98.97
98.97
     Current Income Tax
58.32
54.47
56.83
58.13
58.13
     Deferred Tax
103.04
56.61
87.33
94.47
94.47
     Other taxes
161.61
72.18
121.97
135.31
135.31
Profit After Tax
189.19
216.52
192.55
191.59
191.59
Extra items
NA
NA
NA
NA
NA
Minority Interest
NA
NA
NA
NA
NA
Share of Associate
NA
NA
NA
NA
NA
Other Consolidated Items
NA
NA
NA
NA
NA
Consolidated Net Profit
189.19
216.52
192.55
191.59
191.59
Adjustments to PAT
3.19
0.65
NA
NA
NA
Profit Balance B/F
1170.27
953.10
760.55
595.94
595.94
Appropriations
1362.65
1170.27
953.10
787.53
787.53
     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
NA
NA
26.98
26.98
Equity Dividend %
NA
NA
NA
NA
NA
Earnings Per Share
3.00
4.00
3.00
3.00
3.00
Adjusted EPS
3.00
4.00
3.00
3.00
3.00