|
|
|
Financials-VIP Industries Limited| Sector: Plastic processing - Others | | BSE:507880 | NSE:VIPIND | Bloomberg:VIP@IN | Reuters:VIPI.BO | | Market Lot: 1 | Face Value: 2 | ISIN Demat: INE054A01027 |
|
|
| |
| Financials (Standalone) |
|
|
|
|
../financials/latestHalf.php
| Latest Quarterly/Halfyearly |
|
| As On(Months) |
31-Dec-2020(3) |
31-Dec-2019(3) |
% Change |
| Sales of Products/Services |
2300.50 |
4321.40 |
-46.76 |
| Other Operating Income |
0.00 |
0.00 |
-- |
| Other Income |
101.90 |
18.00 |
466.11 |
| Total Income |
2402.40 |
4339.40 |
-44.64 |
| Total Expenses |
-2496.80 |
-3996.30 |
-37.52 |
| OPBDIT |
4899.20 |
8335.70 |
-41.23 |
| Interest |
0.00 |
0.00 |
-- |
| Depreciation |
-154.80 |
-3996.30 |
-96.13 |
| Exceptional & Extraordinary Items |
0.00 |
0.00 |
-- |
| Prior Period Adjustments |
0.00 |
0.00 |
-- |
| Provision for Tax |
7.60 |
-77.60 |
NM |
| After Tax Profit |
-86.80 |
265.50 |
NM |
| 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 |
4323.57 |
98.41 |
3093.89 |
98.12 |
2959.25 |
96.49 |
| Operating Income (OI) |
4393.50 |
100.00 |
3153.19 |
100.00 |
3066.77 |
100.00 |
| OPBDIT |
484.58 |
11.03 |
302.02 |
9.58 |
330.31 |
10.77 |
| OPBDT |
365.76 |
8.33 |
236.53 |
7.50 |
256.78 |
8.37 |
| OPBT |
229.45 |
5.22 |
126.63 |
4.02 |
148.27 |
4.83 |
| Non-Operating Income |
41.83 |
0.95 |
53.59 |
1.70 |
6.18 |
0.20 |
| Extraordinary/Prior Period |
-87.99 |
-2.00 |
-49.44 |
-1.57 |
-41.34 |
-1.35 |
| Tax |
41.72 |
0.95 |
53.40 |
1.69 |
41.00 |
1.34 |
| Profit after tax(PAT) |
141.56 |
3.22 |
77.39 |
2.45 |
72.11 |
2.35 |
| Cash Profit |
277.88 |
6.32 |
187.28 |
5.94 |
180.62 |
5.89 |
| Dividend-Equity |
63.65 |
1.45 |
31.11 |
0.99 |
30.71 |
1.00 |
|
| As on |
31-Mar-07 |
|
31-Mar-06 |
|
31-Mar-05 |
|
| Assets |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Gross Block |
2044.61 |
70.14 |
1540.48 |
75.36 |
1538.80 |
79.28 |
| Net Block |
756.06 |
25.94 |
449.75 |
22.00 |
462.39 |
23.82 |
| Capital WIP |
24.18 |
0.83 |
51.62 |
2.53 |
9.68 |
0.50 |
| Investments |
23.81 |
0.82 |
137.64 |
6.73 |
127.56 |
6.57 |
| Inventory |
685.46 |
23.52 |
392.35 |
19.19 |
433.60 |
22.34 |
| Receivables |
867.93 |
29.78 |
463.70 |
22.69 |
315.66 |
16.26 |
| Other Current Assets |
557.46 |
19.12 |
548.97 |
26.86 |
592.13 |
30.51 |
| Balance Sheet Total(BT) |
2914.89 |
100.00 |
2044.03 |
100.00 |
1941.02 |
100.00 |
| Liabilities |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Equity Share Capital |
254.62 |
8.74 |
155.55 |
7.61 |
153.55 |
7.91 |
| Reserves |
664.15 |
22.78 |
376.68 |
18.43 |
273.73 |
14.10 |
| Total Debt |
1136.85 |
39.00 |
950.00 |
46.48 |
816.23 |
42.05 |
| Creditors and Acceptances |
475.57 |
16.32 |
283.71 |
13.88 |
301.17 |
15.52 |
| Other current liab/prov. |
383.70 |
13.16 |
278.09 |
13.60 |
396.34 |
20.42 |
| Balance Sheet Total(BT) |
2914.89 |
100.00 |
2044.03 |
100.00 |
1941.02 |
100.00 |
|
| As on |
31-Mar-07 |
31-Mar-06 |
31-Mar-05 |
| OPBIT/Prod.cap.empl.(%) |
17.47 |
14.95 |
20.59 |
| PBIT/Cap. Employed (%) |
14.87 |
13.72 |
15.13 |
| PAT/Networth (%) |
15.41 |
14.54 |
16.88 |
| Tax/PBT (%) |
22.76 |
40.83 |
36.25 |
| Total Debt/Networth (x) |
1.24 |
1.78 |
1.91 |
| Long Term Debt/Networth (x) |
0.45 |
0.37 |
0.46 |
| PBDIT/Finance Charges (x) |
3.69 |
4.68 |
4.01 |
| Current Ratio (x) |
2.46 |
2.50 |
1.92 |
| RM Inventory (days consumption) |
37.44 |
24.11 |
26.01 |
| FG inventory (days cost of sales) |
41.91 |
33.04 |
39.44 |
| Receivables (days gross sales) |
69.65 |
50.27 |
35.33 |
| Creditors (days cost of sales) |
44.41 |
36.32 |
40.17 |
| Op. curr. assets (days OI) |
172.00 |
132.00 |
134.00 |
|
|
Financials