|
|
| Elantas Beck India Limited |
|
Financials-Elantas Beck India Limited| Sector: Organic Chemicals | | BSE:500123 | NSE:DRBECK | Bloomberg:EBECK@IN | Reuters:BECK.BO | | Market Lot: 1 | Face Value: 10 | ISIN Demat: INE280B01018 |
|
|
| |
| Financials (Standalone) |
|
|
|
|
../financials/latestHalf.php
| Latest Quarterly/Halfyearly |
|
| As On(Months) |
30-Jun-2021(3) |
30-Jun-2021(3) |
| Sales of Products/Services |
1149.09 |
1149.09 |
| Other Operating Income |
0.00 |
0.00 |
| Other Income |
43.83 |
43.83 |
| Total Income |
1192.92 |
1192.92 |
| Total Expenses |
-1024.43 |
-1024.43 |
| OPBDIT |
2217.35 |
2217.35 |
| Interest |
0.00 |
0.00 |
| Depreciation |
-30.28 |
-30.28 |
| Exceptional & Extraordinary Items |
0.00 |
0.00 |
| Prior Period Adjustments |
0.00 |
0.00 |
| Provision for Tax |
-42.66 |
-42.66 |
| After Tax Profit |
125.83 |
125.83 |
| Equity Capital |
0.00 |
0.00 |
| Reserves |
0.00 |
0.00 |
| Notes to Accounts |
|
|
|
| As on( Months ) |
31-Dec-06(12) |
|
31-Dec-05(12) |
|
31-Dec-04(12) |
|
| Profit / Loss A/C |
Rs mn |
%OI |
Rs mn |
%OI |
Rs mn |
%OI |
| Net Sales |
1427.18 |
98.48 |
1179.27 |
98.00 |
1011.98 |
98.01 |
| Operating Income (OI) |
1449.26 |
100.00 |
1203.35 |
100.00 |
1032.53 |
100.00 |
| OPBDIT |
251.09 |
17.33 |
213.94 |
17.78 |
199.26 |
19.30 |
| OPBDT |
250.98 |
17.32 |
213.18 |
17.72 |
198.86 |
19.26 |
| OPBT |
233.99 |
16.15 |
198.40 |
16.49 |
184.97 |
17.91 |
| Non-Operating Income |
18.63 |
1.29 |
15.92 |
1.32 |
16.22 |
1.57 |
| Extraordinary/Prior Period |
1.19 |
0.08 |
1.15 |
0.10 |
-0.88 |
-0.09 |
| Tax |
84.97 |
5.86 |
77.09 |
6.41 |
79.76 |
7.72 |
| Profit after tax(PAT) |
168.85 |
11.65 |
138.38 |
11.50 |
120.54 |
11.67 |
| Cash Profit |
185.84 |
12.82 |
153.16 |
12.73 |
134.44 |
13.02 |
| Dividend-Equity |
27.75 |
1.91 |
39.64 |
3.29 |
19.82 |
1.92 |
|
| As on |
31-Dec-06 |
|
31-Dec-05 |
|
31-Dec-04 |
|
| Assets |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Gross Block |
349.60 |
34.35 |
325.98 |
39.16 |
317.34 |
43.23 |
| Net Block |
179.00 |
17.59 |
159.96 |
19.22 |
160.47 |
21.86 |
| Capital WIP |
32.52 |
3.20 |
9.78 |
1.17 |
4.48 |
0.61 |
| Investments |
0.87 |
0.09 |
0.87 |
0.10 |
0.79 |
0.11 |
| Inventory |
361.96 |
35.56 |
242.61 |
29.15 |
250.34 |
34.10 |
| Receivables |
227.93 |
22.40 |
209.18 |
25.13 |
163.64 |
22.29 |
| Other Current Assets |
215.47 |
21.17 |
209.95 |
25.22 |
154.38 |
21.03 |
| Balance Sheet Total(BT) |
1017.75 |
100.00 |
832.34 |
100.00 |
734.11 |
100.00 |
| Liabilities |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Equity Share Capital |
79.28 |
7.79 |
79.28 |
9.52 |
79.28 |
10.80 |
| Reserves |
697.38 |
68.52 |
560.64 |
67.36 |
467.45 |
63.68 |
| Total Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Creditors and Acceptances |
96.68 |
9.50 |
106.44 |
12.79 |
116.08 |
15.81 |
| Other current liab/prov. |
144.42 |
14.19 |
85.98 |
10.33 |
71.30 |
9.71 |
| Balance Sheet Total(BT) |
1017.75 |
100.00 |
832.34 |
100.00 |
734.11 |
100.00 |
|
| As on |
31-Dec-06 |
31-Dec-05 |
31-Dec-04 |
| OPBIT/Prod.cap.empl.(%) |
36.81 |
38.52 |
34.39 |
| PBIT/Cap. Employed (%) |
34.12 |
34.31 |
37.01 |
| PAT/Networth (%) |
21.74 |
21.62 |
22.05 |
| Tax/PBT (%) |
33.48 |
35.78 |
39.82 |
| Total Debt/Networth (x) |
0.00 |
0.00 |
0.00 |
| Long Term Debt/Networth (x) |
0.00 |
0.00 |
0.00 |
| PBDIT/Finance Charges (x) |
2397.48 |
306.79 |
546.03 |
| Current Ratio (x) |
3.34 |
3.44 |
3.03 |
| RM Inventory (days consumption) |
90.44 |
78.99 |
97.69 |
| FG inventory (days cost of sales) |
39.90 |
27.37 |
36.12 |
| Receivables (days gross sales) |
50.36 |
56.22 |
51.26 |
| Creditors (days cost of sales) |
29.45 |
39.27 |
50.85 |
| Op. curr. assets (days OI) |
174.00 |
165.00 |
197.00 |
|
|
Financials