|
|
|
|
|
|
|
|
|
Company Profile |
Balance Sheet |
Profit & Loss |
Half-Yearly
Results |
|
|
Notes to Accounts |
|
|
|
Financial Ratios |
Yearly High-Lows |
Company History |
Capital Structure |
Board of Directors |
Share Holding
Pattern |
Key Executives |
|
|
|
Profit &
Loss of
BSI Ltd.
| Profit & Loss |
| Rs. cr |
| Period and months |
|
|
|
|
|
| INCOME |
| Net Operating Income |
|
|
|
|
|
| |
| EXPENSES |
| Material Consumption |
|
|
|
|
|
| Manufacturing Expenses |
|
|
|
|
|
| Personel Expenses |
|
|
|
|
|
| Selling Expenses |
|
|
|
|
|
| Administrative Expenses |
|
|
|
|
|
| Capitalised Expenses |
|
|
|
|
|
| |
| Cost of Sales |
|
|
|
|
|
| |
| Reported PBDIT |
|
|
|
|
|
| |
| Other Recuring Income |
|
|
|
|
|
| Adjusted PBDIT |
|
|
|
|
|
| |
| Depreciation |
|
|
|
|
|
| Other Write-offs |
|
|
|
|
|
| |
| Adjusted PBIT |
|
|
|
|
|
| |
| Finanical Expenses |
|
|
|
|
|
| |
| Adjusted PBT |
|
|
|
|
|
| |
| Tax Charges |
|
|
|
|
|
| |
| Adjusted PAT |
|
|
|
|
|
| Non-recurring Items |
|
|
|
|
|
| Other Non-cash Adjustments |
|
|
|
|
|
| |
| REPORTED PAT |
|
|
|
|
|
| |
| APPROPRIATIONS |
| Equity Dividend |
|
|
|
|
|
| Preference Dividend |
|
|
|
|
|
| Retained Earnings |
|
|
|
|
|
|
|
Half
- yearly results |
| Rs. cr |
| year |
1997/09 |
1996/09 |
var |
1998/03 |
1997/03 |
var |
2000/03 |
1998/03 |
var |
| period |
1st Half |
1st Half |
% |
2nd Half |
2nd Half |
% |
Full Year |
Full Year |
% |
| |
| Sales Income |
22.71 |
87.55 |
-74.06 |
25.21 |
67.08 |
-62.42 |
14.16 |
47.92 |
-70.45 |
| Other Income |
0.38 |
0.55 |
-30.91 |
2.35 |
0.32 |
634.38 |
0.25 |
2.73 |
-90.84 |
| Total Expenditure |
22.47 |
81.19 |
-72.32 |
53.73 |
64.08 |
-16.15 |
17.44 |
76.20 |
-77.11 |
| Interest |
3.24 |
3.93 |
-17.56 |
6.17 |
2.89 |
113.49 |
4.04 |
9.40 |
-57.02 |
| Gross Profit |
-2.61 |
2.98 |
-12.42 |
-32.34 |
0.42 |
7,600.00 |
-7.08 |
-34.96 |
79.75 |
| Depreciation |
0.83 |
0.86 |
-3.49 |
1.48 |
1.44 |
2.78 |
2.03 |
2.30 |
-11.74 |
| Tax Charges |
0.00 |
0.25 |
-100.00 |
0.00 |
-0.25 |
100.00 |
0.00 |
0.00 |
NA |
| Extra Ordinary Items |
0.00 |
0.00 |
NA |
0.00 |
0.00 |
NA |
0.00 |
0.00 |
NA |
| Reported PAT |
-3.44 |
1.87 |
83.96 |
-33.82 |
-0.76 |
-4,350.00 |
-9.11 |
-37.26 |
75.55 |
| Prior Year Adjustment |
0.00 |
0.00 |
NA |
0.00 |
0.00 |
NA |
0.00 |
0.00 |
NA |
| Reswritten Back |
0.00 |
0.00 |
NA |
0.00 |
0.00 |
NA |
0.00 |
0.00 |
NA |
| Equity Capital |
4.03 |
4.03 |
0.00 |
4.03 |
4.03 |
0.00 |
4.03 |
4.03 |
0.00 |
| Res and Surplus |
0.00 |
25.01 |
-100.00 |
10.86 |
29.21 |
-62.82 |
10.82 |
10.86 |
-0.37 |
|
Key Financial
Ratios |
| |
|
|
|
|
|
| Per Share |
| EPS |
|
|
|
|
|
| CEPS |
|
|
|
|
|
| Book Value |
|
|
|
|
|
| Dividend/Share |
|
|
|
|
|
| Operating Profit / Share |
|
|
|
|
|
| Net Operating Income / Share |
|
|
|
|
|
| Free Reserves / Share |
|
|
|
|
|
| |
| Profitability Ratios |
| OPM |
|
|
|
|
|
| GPM |
|
|
|
|
|
| NPM |
|
|
|
|
|
| RONW |
|
|
|
|
|
| |
| Liquidity ratios |
| Debt/Equity |
|
|
|
|
|
| Current Ratio |
|
|
|
|
|
| Quick Ratio |
|
|
|
|
|
| Interest Cover |
|
|
|
|
|
| |
| Turn Over Ratios |
| Sales/Total Assets |
|
|
|
|
|
| Sales/Fixed Assets |
|
|
|
|
|
| Sales/Current Assets |
|
|
|
|
|
| |
| Miscellaneous |
| No of Days of Working Capital |
|
|
|
|
|
| CAR |
|
|
|
|
|
|
|
| |
