|
|
| Man Industries (India) Limited |
|
Financials-Man Industries (India) Limited| Sector: Tubes and Pipes | | BSE:513269 | NSE:MANINDS | Bloomberg:MAN@IN | Reuters:MIND.BO | | Market Lot: 1 | Face Value: 5 | ISIN Demat: INE993A01026 |
|
|
| |
| Financials (Standalone) |
|
|
|
|
../financials/latestHalf.php
| Latest Quarterly/Halfyearly |
|
| As On(Months) |
31-Dec-2020(3) |
31-Dec-2019(3) |
% Change |
| Sales of Products/Services |
5545.30 |
5326.00 |
4.12 |
| Other Operating Income |
0.00 |
0.00 |
-- |
| Other Income |
-61.40 |
84.30 |
NM |
| Total Income |
5483.90 |
5410.30 |
1.36 |
| Total Expenses |
-5074.50 |
-5016.80 |
1.15 |
| OPBDIT |
10558.40 |
10427.10 |
1.26 |
| Interest |
0.00 |
0.00 |
-- |
| Depreciation |
-120.30 |
-5016.80 |
-97.60 |
| Exceptional & Extraordinary Items |
0.00 |
0.00 |
-- |
| Prior Period Adjustments |
0.00 |
0.00 |
-- |
| Provision for Tax |
-100.90 |
-100.20 |
0.70 |
| After Tax Profit |
308.50 |
293.30 |
5.18 |
| Equity Capital |
0.00 |
0.00 |
-- |
| Reserves |
0.00 |
0.00 |
-- |
| Notes to Accounts |
|
|
|
|
| As on( Months ) |
31-Mar-07(12) |
|
31-Mar-06(12) |
|
31-Mar-05(12) |
|
| Profit / Loss A/C |
Rs mn |
%OI |
Rs mn |
%OI |
Rs mn |
%OI |
| Net Sales |
10596.36 |
93.81 |
7993.92 |
92.02 |
4812.57 |
97.26 |
| Operating Income (OI) |
11295.85 |
100.00 |
8687.49 |
100.00 |
4948.33 |
100.00 |
| OPBDIT |
1282.81 |
11.36 |
926.61 |
10.67 |
426.47 |
8.62 |
| OPBDT |
973.67 |
8.62 |
658.36 |
7.58 |
358.56 |
7.25 |
| OPBT |
804.37 |
7.12 |
501.41 |
5.77 |
289.33 |
5.85 |
| Non-Operating Income |
35.17 |
0.31 |
11.85 |
0.14 |
0.00 |
0.00 |
| Extraordinary/Prior Period |
-106.43 |
-0.94 |
-58.18 |
-0.67 |
-78.13 |
-1.58 |
| Tax |
180.22 |
1.60 |
104.67 |
1.20 |
28.04 |
0.57 |
| Profit after tax(PAT) |
552.90 |
4.89 |
350.41 |
4.03 |
183.16 |
3.70 |
| Cash Profit |
722.20 |
6.39 |
507.36 |
5.84 |
252.39 |
5.10 |
| Dividend-Equity |
79.93 |
0.71 |
47.99 |
0.55 |
38.02 |
0.77 |
|
| As on |
31-Mar-07 |
|
31-Mar-06 |
|
31-Mar-05 |
|
| Assets |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Gross Block |
3305.41 |
33.12 |
3061.08 |
41.23 |
2336.78 |
52.12 |
| Net Block |
2647.38 |
26.52 |
2453.80 |
33.05 |
1881.35 |
41.96 |
| Capital WIP |
239.61 |
2.40 |
10.88 |
0.15 |
305.55 |
6.82 |
| Investments |
11.46 |
0.11 |
2.75 |
0.04 |
3.03 |
0.07 |
| Inventory |
1797.14 |
18.01 |
1154.20 |
15.54 |
631.45 |
14.08 |
| Receivables |
3326.13 |
33.32 |
1005.74 |
13.55 |
1155.16 |
25.77 |
| Other Current Assets |
1959.35 |
19.63 |
2797.54 |
37.68 |
506.63 |
11.30 |
| Balance Sheet Total(BT) |
9981.07 |
100.00 |
7424.91 |
100.00 |
4483.16 |
100.00 |
| Liabilities |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Equity Share Capital |
266.42 |
2.67 |
257.42 |
3.47 |
190.12 |
4.24 |
| Reserves |
2802.43 |
28.08 |
2485.85 |
33.48 |
739.42 |
16.49 |
| Total Debt |
2472.40 |
24.77 |
2509.61 |
33.80 |
1628.23 |
36.32 |
| Creditors and Acceptances |
2614.64 |
26.20 |
960.87 |
12.94 |
1455.59 |
32.47 |
| Other current liab/prov. |
1825.18 |
18.29 |
1211.16 |
16.31 |
469.80 |
10.48 |
| Balance Sheet Total(BT) |
9981.07 |
100.00 |
7424.91 |
100.00 |
4483.16 |
100.00 |
|
| As on |
31-Mar-07 |
31-Mar-06 |
31-Mar-05 |
| OPBIT/Prod.cap.empl.(%) |
21.05 |
14.69 |
15.88 |
| PBIT/Cap. Employed (%) |
19.66 |
13.80 |
12.39 |
| PAT/Networth (%) |
18.02 |
12.77 |
19.70 |
| Tax/PBT (%) |
24.58 |
23.00 |
13.28 |
| Total Debt/Networth (x) |
0.81 |
0.91 |
1.75 |
| Long Term Debt/Networth (x) |
0.32 |
0.42 |
1.32 |
| PBDIT/Finance Charges (x) |
3.92 |
3.28 |
5.13 |
| Current Ratio (x) |
1.60 |
2.28 |
1.19 |
| RM Inventory (days consumption) |
71.36 |
40.31 |
23.32 |
| FG inventory (days cost of sales) |
3.84 |
20.12 |
0.27 |
| Receivables (days gross sales) |
108.19 |
44.74 |
84.88 |
| Creditors (days cost of sales) |
95.31 |
45.19 |
117.49 |
| Op. curr. assets (days OI) |
229.00 |
208.00 |
169.00 |
|
|
Financials