|
|
|
|
|
|
|
|
|
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
Motorol [Indias] 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 |
2008/09 |
2007/09 |
var |
2009/03 |
2008/03 |
var |
2009/03 |
2008/03 |
var |
| period |
1st Half |
1st Half |
% |
2nd Half |
2nd Half |
% |
Full Year |
Full Year |
% |
| |
| Sales Income |
7.37 |
6.67 |
10.49 |
7.07 |
7.19 |
-1.67 |
14.44 |
13.86 |
4.18 |
| Other Income |
1.27 |
7.31 |
-82.63 |
0.18 |
5.18 |
-96.53 |
1.45 |
12.49 |
-88.39 |
| Total Expenditure |
2.96 |
3.81 |
-22.31 |
2.99 |
3.44 |
-13.08 |
5.94 |
6.25 |
-4.96 |
| Interest |
1.19 |
0.52 |
128.85 |
0.07 |
0.17 |
-58.82 |
1.27 |
0.69 |
84.06 |
| Gross Profit |
4.48 |
9.65 |
-53.58 |
4.20 |
8.76 |
-52.05 |
8.68 |
19.42 |
-55.30 |
| Depreciation |
0.62 |
0.70 |
-11.43 |
0.42 |
0.61 |
-31.15 |
1.04 |
1.31 |
-20.61 |
| Tax Charges |
0.06 |
0.03 |
100.00 |
0.06 |
0.07 |
-14.29 |
0.12 |
0.10 |
20.00 |
| Extra Ordinary Items |
26.74 |
-4.18 |
-539.71 |
6.43 |
10.28 |
-37.45 |
33.17 |
2.36 |
1,305.51 |
| Reported PAT |
30.54 |
4.75 |
542.95 |
10.15 |
18.35 |
-44.69 |
40.69 |
20.37 |
99.75 |
| Prior Year Adjustment |
0.00 |
0.42 |
-100.00 |
0.00 |
-3.16 |
100.00 |
0.00 |
0.00 |
NA |
| Reswritten Back |
0.00 |
0.00 |
NA |
0.00 |
0.00 |
NA |
0.00 |
0.00 |
NA |
| Equity Capital |
19.36 |
19.36 |
0.00 |
19.36 |
19.36 |
0.00 |
19.36 |
19.36 |
0.00 |
| Res and Surplus |
0.00 |
0.00 |
NA |
0.00 |
0.00 |
NA |
0.00 |
0.00 |
NA |
|
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 |
|
|
|
|
|
|
|
| |
