29 Apr 2017 | Livemint.com

BSE
NSE
Last Updated: Mar 31, 03:43 PM
Suprajit Engineering Ltd.

BSE

  • 241.45 2.80 (1.17%)
  • Vol: 5329
  • BSE Code: 532509
  • PREV. CLOSE
    238.65
  • OPEN PRICE
    237.25
  • BID PRICE (QTY.)
    0.00(0)
  • OFFER PRICE (QTY.)
    241.00(113)

NSE

  • 240.45 0.00 (0%)
  • Vol: 129731
  • NSE Code: SUPRAJIT
  • PREV. CLOSE
    240.45
  • OPEN PRICE
    237.00
  • BID PRICE (QTY.)
    0.00(0)
  • OFFER PRICE (QTY.)
    240.45(329)

Suprajit Engineering Ltd. Profit & Loss

Select year
(Rs.in Million)
Particulars
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
INCOME :
  
  
  
  
  
Gross Sales
10349.21
6677.43
5969.76
5079.86
4583.14
     Sales
10325.99
6651.44
5944.34
5047.83
4561.93
     Job Work/ Contract Receipts
NA
NA
NA
NA
NA
     Processing Charges / Service Income
7.64
9.30
10.89
20.85
9.90
     Revenue from property development
NA
NA
NA
NA
NA
     Other Operational Income
15.59
16.69
14.52
11.19
11.31
Less: Excise Duty
824.20
559.41
517.39
454.50
345.61
Net Sales
9525.01
6118.02
5452.37
4625.36
4237.52
EXPENDITURE :
NA
NA
NA
NA
NA
Increase/Decrease in Stock
48.15
-36.05
-118.26
-70.90
-25.73
Raw Material Consumed
5594.67
3757.28
3445.94
2960.51
2784.71
     Opening Raw Materials
350.90
329.30
232.60
224.07
197.28
     Purchases Raw Materials
5382.04
3778.88
3542.64
2969.03
2811.50
     Closing Raw Materials
605.38
350.90
329.30
232.60
224.07
     Other Direct Purchases / Brought in cost
467.11
NA
NA
NA
NA
     Other raw material cost
934.23
0.00
0.00
0.00
0.00
Power & Fuel Cost
152.26
99.06
87.97
71.15
63.13
     Electricity & Power
152.26
99.06
87.97
71.15
63.13
     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
1253.23
825.55
700.99
569.97
487.14
     Salaries, Wages & Bonus
1140.82
759.57
644.96
526.65
456.19
     Contributions to EPF & Pension Funds
69.71
28.41
24.45
22.68
15.35
     Workmen and Staff Welfare Expenses
43.23
37.62
31.58
20.64
15.60
     Other Employees Cost
-0.53
-0.05
0.00
0.00
0.00
Other Manufacturing Expenses
186.97
131.65
102.35
51.25
49.78
     Sub-contracted / Out sourced services
NA
NA
NA
NA
NA
     Processing Charges
53.71
48.99
37.99
0.61
0.53
     Repairs and Maintenance
89.89
70.94
58.63
43.95
44.80
     Packing Material Consumed
NA
NA
NA
NA
NA
     Other Mfg Exp
43.37
11.72
5.73
6.69
4.44
General and Administration Expenses
353.81
149.37
118.45
103.53
94.87
     Rent , Rates & Taxes
68.70
28.97
20.10
14.57
11.59
     Insurance
26.67
16.07
12.57
12.64
11.19
     Printing and stationery
10.15
7.59
7.05
5.33
5.36
     Professional and legal fees
117.32
11.08
10.18
10.42
8.59
     Traveling and conveyance
72.38
52.47
38.02
31.46
31.06
     Other Administration
130.98
85.66
68.56
60.57
58.13
Selling and Distribution Expenses
332.22
203.98
165.65
136.22
92.98
     Advertisement & Sales Promotion
16.89
3.76
6.84
11.61
2.80
     Sales Commissions & Incentives
15.21
8.59
9.51
7.80
7.05
     Freight and Forwarding
172.03
123.41
100.65
68.73
55.00
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
128.10
68.23
48.65
48.08
28.13
Miscellaneous Expenses
49.08
22.88
17.79
35.47
2.34
     Bad debts /advances written off
17.53
3.86
1.62
5.35
2.20
     Provision for doubtful debts
6.49
5.35
2.25
9.34
NA
     Losson disposal of fixed assets(net)
1.64
0.06
NA
NA
0.14
     Losson foreign exchange fluctuations
NA
NA
NA
3.50
NA
     Losson sale of non-trade current investments
NA
NA
NA
7.11
NA
     Other Miscellaneous Expenses
23.42
13.62
13.91
10.16
0.00
Less: Expenses Capitalised
NA
NA
NA
4.86
3.97
Total Expenditure
7970.38
5153.72
4520.88
3852.31
3545.23
Operating Profit (Excl OI)
1554.63
964.30
931.48
773.05
692.29
Other Income
155.77
42.65
36.95
37.80
32.41
     Interest Received
5.17
2.37
3.86
0.86
0.95
     Dividend Received
NA
NA
NA
5.05
4.01
     Profit on sale of Fixed Assets
0.52
NA
0.37
0.23
NA
     Profits on sale of Investments
74.00
20.68
12.80
13.65
7.90
     Provision Written Back
11.30
11.16
0.62
2.95
4.12
     Foreign Exchange Gains
40.64
7.45
17.42
5.98
10.58
     Others
24.14
0.98
1.89
9.08
4.85
Operating Profit
1710.40
1006.95
968.44
810.84
724.70
Interest
261.42
169.71
140.49
112.93
102.07
     InterestonDebenture / Bonds
NA
NA
NA
NA
NA
     Interest on Term Loan
NA
NA
NA
NA
NA
     Intereston Fixed deposits
0.50
0.61
0.64
0.64
NA
     Bank Charges etc
11.71
5.72
6.47
6.34
5.00
     Other Interest
249.21
163.39
133.38
105.94
97.07
PBDT
1448.98
837.23
827.94
697.92
622.63
Depreciation
157.80
89.93
83.56
81.47
74.74
Profit Before Taxation & Exceptional Items
1291.18
747.30
744.38
616.45
547.88
Exceptional Income / Expenses
-56.94
NA
NA
51.84
NA
Profit Before Tax
1234.24
747.30
744.38
668.29
547.88
Provision for Tax
430.97
244.54
236.28
197.04
149.75
     Current Income Tax
410.14
227.78
221.71
181.59
159.60
     Deferred Tax
23.25
17.40
14.56
14.45
8.67
     Other taxes
44.07
34.17
29.13
29.91
-1.18
Profit After Tax
803.27
502.77
508.10
471.24
398.14
Extra items
NA
NA
NA
NA
NA
Minority Interest
-83.88
NA
NA
NA
NA
Share of Associate
NA
NA
NA
NA
0.02
Other Consolidated Items
NA
NA
NA
NA
NA
Consolidated Net Profit
719.40
502.77
508.10
471.24
398.16
Adjustments to PAT
NA
0.18
NA
NA
NA
Profit Balance B/F
267.94
224.81
192.61
158.86
133.87
Appropriations
987.34
727.76
700.71
630.10
532.02
     General Reserves
340.00
320.00
342.50
332.50
282.50
     Proposed Equity Dividend
76.93
60.01
60.01
48.01
42.01
     Corporate dividend tax
27.95
22.64
19.38
14.97
12.66
     Other Appropriation
NA
3.16
NA
NA
NA
Equity Dividend %
105.00
95.00
95.00
75.00
65.00
Earnings Per Share
5.00
4.00
4.00
4.00
3.00
Adjusted EPS
5.00
4.00
4.00
4.00
3.00