|
|
|
Financials-Izmo Limited| Sector: Software - Small/Medium | | BSE:532341 | NSE:IZMO | Bloomberg:LGXM@IN | Reuters:LOGI.BO | | Market Lot: 1 | Face Value: 10 | ISIN Demat: INE848A01014 |
|
|
| |
| Financials (Standalone) |
|
|
|
|
../financials/latestHalf.php
| Latest Quarterly/Halfyearly |
|
| As On(Months) |
31-Mar-2021(3) |
31-Mar-2020(3) |
% Change |
| Sales of Products/Services |
82.98 |
57.01 |
45.55 |
| Other Operating Income |
0.00 |
0.00 |
-- |
| Other Income |
3.30 |
7.13 |
-53.72 |
| Total Income |
86.28 |
64.14 |
34.52 |
| Total Expenses |
-75.73 |
-63.22 |
19.79 |
| OPBDIT |
162.01 |
127.36 |
27.21 |
| Interest |
0.00 |
0.00 |
-- |
| Depreciation |
-2.89 |
-63.22 |
-95.43 |
| Exceptional & Extraordinary Items |
0.00 |
0.00 |
-- |
| Prior Period Adjustments |
0.00 |
0.00 |
-- |
| Provision for Tax |
-2.58 |
-5.41 |
-52.31 |
| After Tax Profit |
7.98 |
-4.50 |
NM |
| Equity Capital |
0.00 |
0.00 |
-- |
| Reserves |
0.00 |
0.00 |
-- |
| Notes to Accounts |
|
|
|
|
| As on( Months ) |
31-Mar-08(12) |
|
31-Mar-07(12) |
|
31-Mar-06(12) |
|
| Profit / Loss A/C |
Rs mn |
%OI |
Rs mn |
%OI |
Rs mn |
%OI |
| Net Sales |
210.85 |
99.96 |
161.27 |
99.99 |
121.46 |
99.31 |
| Operating Income (OI) |
210.93 |
100.00 |
161.29 |
100.00 |
122.31 |
100.00 |
| OPBDIT |
56.53 |
26.80 |
63.23 |
39.20 |
48.43 |
39.60 |
| OPBDT |
50.38 |
23.88 |
53.91 |
33.43 |
33.26 |
27.19 |
| OPBT |
37.14 |
17.61 |
44.39 |
27.52 |
23.17 |
18.94 |
| Non-Operating Income |
10.57 |
5.01 |
4.98 |
3.09 |
12.95 |
10.59 |
| Extraordinary/Prior Period |
0.11 |
0.05 |
-1.33 |
-0.83 |
1.68 |
1.37 |
| Tax |
1.91 |
0.90 |
0.89 |
0.55 |
1.75 |
1.43 |
| Profit after tax(PAT) |
45.91 |
21.77 |
47.15 |
29.23 |
36.05 |
29.47 |
| Cash Profit |
59.15 |
28.04 |
56.68 |
35.14 |
46.14 |
37.72 |
| Dividend-Equity |
49.01 |
23.24 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| As on |
31-Mar-08 |
|
31-Mar-07 |
|
31-Mar-06 |
|
| Assets |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Gross Block |
125.40 |
6.99 |
61.34 |
9.53 |
53.25 |
8.47 |
| Net Block |
77.24 |
4.30 |
20.90 |
3.25 |
17.46 |
2.78 |
| Capital WIP |
0.00 |
0.00 |
14.13 |
2.20 |
12.14 |
1.93 |
| Investments |
744.06 |
41.45 |
159.24 |
24.74 |
27.83 |
4.43 |
| Inventory |
59.91 |
3.34 |
36.29 |
5.64 |
18.98 |
3.02 |
| Receivables |
109.40 |
6.10 |
180.95 |
28.11 |
149.73 |
23.82 |
| Other Current Assets |
804.35 |
44.81 |
232.21 |
36.07 |
402.55 |
64.03 |
| Balance Sheet Total(BT) |
1794.96 |
100.00 |
643.72 |
100.00 |
628.69 |
100.00 |
| Liabilities |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Equity Share Capital |
122.54 |
6.83 |
85.29 |
13.25 |
70.72 |
11.25 |
| Reserves |
1501.15 |
83.63 |
452.07 |
70.23 |
50.71 |
8.07 |
| Total Debt |
67.66 |
3.77 |
69.98 |
10.87 |
100.21 |
15.94 |
| Creditors and Acceptances |
12.38 |
0.69 |
17.05 |
2.65 |
16.44 |
2.61 |
| Other current liab/prov. |
91.24 |
5.08 |
19.34 |
3.00 |
390.62 |
62.13 |
| Balance Sheet Total(BT) |
1794.96 |
100.00 |
643.72 |
100.00 |
628.69 |
100.00 |
|
| As on |
31-Mar-08 |
31-Mar-07 |
31-Mar-06 |
| OPBIT/Prod.cap.empl.(%) |
17.13 |
18.25 |
28.55 |
| PBIT/Cap. Employed (%) |
3.19 |
9.67 |
25.28 |
| PAT/Networth (%) |
2.83 |
8.77 |
29.69 |
| Tax/PBT (%) |
3.99 |
1.84 |
4.63 |
| Total Debt/Networth (x) |
0.04 |
0.13 |
0.83 |
| Long Term Debt/Networth (x) |
0.03 |
0.11 |
0.62 |
| PBDIT/Finance Charges (x) |
10.92 |
7.18 |
4.16 |
| Current Ratio (x) |
9.40 |
12.35 |
1.40 |
| RM Inventory (days consumption) |
-2289.54 |
903.03 |
316.05 |
| FG inventory (days cost of sales) |
0.00 |
0.00 |
0.00 |
| Receivables (days gross sales) |
189.39 |
409.53 |
449.95 |
| Creditors (days cost of sales) |
29.27 |
63.47 |
81.22 |
| Op. curr. assets (days OI) |
483.00 |
685.00 |
1560.00 |
|
|
Financials