|
|
|
|
|
|
|
|
|
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
Sparc Systems Ltd.
| Profit & Loss |
| Rs. cr |
| Period and months |
2008/03 |
2007/03 |
2006/03 |
2005/03 |
2004/03 |
| INCOME |
| Net Operating Income |
0.23 |
4.44 |
5.29 |
0.62 |
0.38 |
| |
| EXPENSES |
| Material Consumption |
0.19 |
3.97 |
4.71 |
0.23 |
0.12 |
| Manufacturing Expenses |
0.02 |
0.02 |
0.04 |
0.01 |
0.00 |
| Personel Expenses |
0.17 |
0.20 |
0.23 |
0.13 |
0.07 |
| Selling Expenses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Administrative Expenses |
0.10 |
0.12 |
0.18 |
0.13 |
0.13 |
| Capitalised Expenses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| |
| Cost of Sales |
0.48 |
4.31 |
5.16 |
0.50 |
0.32 |
| |
| Reported PBDIT |
-0.25 |
0.13 |
0.13 |
0.12 |
0.06 |
| |
| Other Recuring Income |
0.25 |
0.00 |
0.00 |
0.00 |
0.02 |
| Adjusted PBDIT |
0.00 |
0.13 |
0.13 |
0.13 |
0.09 |
| |
| Depreciation |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
| Other Write-offs |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| |
| Adjusted PBIT |
-0.06 |
0.07 |
0.07 |
0.07 |
0.03 |
| |
| Finanical Expenses |
-0.11 |
-0.06 |
-0.04 |
-0.03 |
0.02 |
| |
| Adjusted PBT |
0.05 |
0.14 |
0.11 |
0.10 |
0.01 |
| |
| Tax Charges |
0.04 |
0.04 |
0.05 |
0.06 |
0.00 |
| |
| Adjusted PAT |
0.01 |
0.11 |
0.06 |
0.05 |
0.01 |
| Non-recurring Items |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Non-cash Adjustments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| |
| REPORTED PAT |
0.01 |
0.11 |
0.06 |
0.05 |
0.01 |
| |
| APPROPRIATIONS |
| Equity Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Retained Earnings |
0.02 |
0.01 |
-0.09 |
-0.16 |
0.01 |
|
|
Half
- yearly results |
| Rs. cr |
| year |
2008/09 |
2007/09 |
var |
2007/03 |
2006/03 |
var |
2008/03 |
2007/03 |
var |
| period |
1st Half |
1st Half |
% |
2nd Half |
2nd Half |
% |
Full Year |
Full Year |
% |
| |
| Sales Income |
0.01 |
0.41 |
-97.56 |
0.53 |
5.08 |
-89.57 |
0.23 |
4.44 |
-94.82 |
| Other Income |
0.00 |
0.00 |
NA |
0.00 |
0.00 |
NA |
0.25 |
0.00 |
NA |
| Total Expenditure |
0.00 |
0.41 |
-100.00 |
0.44 |
4.98 |
-91.16 |
0.48 |
4.31 |
-88.86 |
| Interest |
0.00 |
-0.03 |
100.00 |
-0.04 |
-0.03 |
-33.33 |
-0.11 |
-0.06 |
-83.33 |
| Gross Profit |
0.00 |
0.03 |
-100.00 |
0.13 |
0.13 |
0.00 |
0.11 |
0.20 |
-45.00 |
| Depreciation |
0.00 |
0.01 |
-100.00 |
0.03 |
0.03 |
0.00 |
0.06 |
0.06 |
0.00 |
| Tax Charges |
0.00 |
0.00 |
NA |
0.04 |
0.05 |
-20.00 |
0.04 |
0.04 |
0.00 |
| Extra Ordinary Items |
0.00 |
0.00 |
NA |
0.00 |
0.00 |
NA |
0.00 |
0.00 |
NA |
| Reported PAT |
0.00 |
0.01 |
-100.00 |
0.07 |
0.05 |
40.00 |
0.01 |
0.11 |
-90.91 |
| 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 |
4.97 |
4.97 |
0.00 |
4.97 |
4.97 |
0.00 |
4.97 |
4.97 |
0.00 |
| Res and Surplus |
0.00 |
0.00 |
NA |
0.11 |
-0.10 |
-10.00 |
0.02 |
0.11 |
-81.82 |
|
Key Financial
Ratios |
| |
2008/03 |
2007/03 |
2006/03 |
2005/03 |
2004/03 |
| Per Share |
| EPS |
0.02 |
0.21 |
0.12 |
0.09 |
0.02 |
| CEPS |
0.13 |
0.33 |
0.24 |
0.21 |
0.14 |
| Book Value |
10.20 |
10.18 |
9.97 |
9.84 |
9.58 |
| Dividend/Share |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Profit / Share |
-0.51 |
0.27 |
0.26 |
0.25 |
0.12 |
| Net Operating Income / Share |
0.46 |
9.09 |
10.82 |
1.27 |
0.76 |
| Free Reserves / Share |
0.00 |
0.02 |
-0.24 |
-0.42 |
-0.16 |
| |
| Profitability Ratios |
| OPM |
-111.46 |
3.01 |
2.41 |
19.76 |
15.78 |
| GPM |
-136.63 |
1.73 |
1.32 |
10.42 |
0.00 |
| NPM |
2.14 |
2.36 |
1.14 |
7.75 |
2.43 |
| RONW |
0.20 |
2.11 |
1.25 |
0.96 |
0.21 |
| |
| Liquidity ratios |
| Debt/Equity |
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
| Current Ratio |
13.64 |
16.97 |
26.61 |
21.60 |
13.15 |
| Quick Ratio |
13.44 |
16.32 |
25.37 |
18.42 |
10.92 |
| Interest Cover |
0.00 |
0.00 |
6.67 |
9.50 |
4.50 |
| |
| Turn Over Ratios |
| Sales/Total Assets |
0.09 |
1.79 |
2.56 |
0.32 |
0.24 |
| Sales/Fixed Assets |
0.10 |
1.88 |
2.14 |
0.25 |
0.15 |
| Sales/Current Assets |
0.08 |
1.68 |
2.46 |
0.30 |
0.22 |
| |
| Miscellaneous |
| No of Days of Working Capital |
4,078.38 |
201.20 |
140.80 |
1,132.91 |
1,496.84 |
| CAR |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
| |
