|
|
| Champdany Industries Limited |
|
Financials-Champdany Industries Limited| Sector: Miscella - Others | | BSE:26580 | NSE:CHAMPDANY | Bloomberg:CPDI@IN | Reuters:CHMP.BO | | Market Lot: 1 | Face Value: 10 | ISIN Demat: INE487A01011 |
|
|
| |
| Financials (Standalone) |
|
|
|
|
../financials/latestHalf.php
| Latest Quarterly/Halfyearly |
|
| As On(Months) |
31-Dec-2005(3) |
31-Dec-2004(3) |
% Change |
| Sales of Products/Services |
543.20 |
422.50 |
28.57 |
| Other Operating Income |
0.00 |
0.00 |
-- |
| Other Income |
0.10 |
0.60 |
-83.33 |
| Total Income |
543.30 |
423.10 |
28.41 |
| Total Expenses |
518.40 |
394.40 |
31.44 |
| OPBDIT |
24.90 |
28.70 |
-13.24 |
| Interest |
7.50 |
6.60 |
13.64 |
| Depreciation |
15.20 |
14.70 |
3.40 |
| Exceptional & Extraordinary Items |
0.00 |
0.00 |
-- |
| Prior Period Adjustments |
0.00 |
0.00 |
-- |
| Provision for Tax |
0.30 |
2.70 |
-88.89 |
| After Tax Profit |
1.90 |
4.70 |
-59.57 |
| Equity Capital |
75.90 |
75.90 |
0.00 |
| Reserves |
0.00 |
0.00 |
-- |
| Notes to Accounts |
Click here |
Click here |
|
|
| As on( Months ) |
31-Mar-05(12) |
|
31-Mar-04(12) |
|
31-Mar-03(12) |
|
| Profit / Loss A/C |
Rs mn |
%OI |
Rs mn |
%OI |
Rs mn |
%OI |
| Net Sales |
1997.45 |
99.95 |
2879.69 |
99.74 |
1972.94 |
94.79 |
| Operating Income (OI) |
1998.38 |
100.00 |
2887.13 |
100.00 |
2081.31 |
100.00 |
| OPBDIT |
157.99 |
7.91 |
200.98 |
6.96 |
130.74 |
6.28 |
| OPBDT |
98.26 |
4.92 |
106.11 |
3.68 |
74.90 |
3.60 |
| OPBT |
38.69 |
1.94 |
47.80 |
1.66 |
14.06 |
0.68 |
| Non-Operating Income |
0.88 |
0.04 |
2.65 |
0.09 |
5.89 |
0.28 |
| Extraordinary/Prior Period |
-0.30 |
-0.02 |
-1.45 |
-0.05 |
1.64 |
0.08 |
| Tax |
18.04 |
0.90 |
5.92 |
0.21 |
1.23 |
0.06 |
| Profit after tax(PAT) |
21.24 |
1.06 |
43.07 |
1.49 |
20.38 |
0.98 |
| Cash Profit |
80.80 |
4.04 |
101.39 |
3.51 |
75.96 |
3.65 |
| Dividend-Equity |
0.00 |
0.00 |
18.98 |
0.66 |
13.67 |
0.66 |
|
| As on |
31-Mar-05 |
|
31-Mar-04 |
|
31-Mar-03 |
|
| Assets |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Gross Block |
1753.52 |
108.67 |
1651.80 |
124.38 |
1565.79 |
109.98 |
| Net Block |
377.19 |
23.38 |
379.78 |
28.60 |
399.27 |
28.04 |
| Capital WIP |
52.09 |
3.23 |
42.37 |
3.19 |
52.88 |
3.71 |
| Investments |
8.97 |
0.56 |
10.37 |
0.78 |
20.44 |
1.44 |
| Inventory |
558.90 |
34.64 |
445.74 |
33.57 |
505.42 |
35.50 |
| Receivables |
135.56 |
8.40 |
58.56 |
4.41 |
77.09 |
5.41 |
| Other Current Assets |
480.89 |
29.80 |
391.17 |
29.46 |
368.67 |
25.89 |
| Balance Sheet Total(BT) |
1613.61 |
100.00 |
1327.99 |
100.00 |
1423.77 |
100.00 |
| Liabilities |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Equity Share Capital |
75.94 |
4.71 |
75.94 |
5.72 |
75.94 |
5.33 |
| Reserves |
571.57 |
35.42 |
550.64 |
41.46 |
528.54 |
37.12 |
| Total Debt |
629.57 |
39.02 |
363.18 |
27.35 |
344.52 |
24.20 |
| Creditors and Acceptances |
283.07 |
17.54 |
259.24 |
19.52 |
391.92 |
27.53 |
| Other current liab/prov. |
53.45 |
3.31 |
79.00 |
5.95 |
82.85 |
5.82 |
| Balance Sheet Total(BT) |
1613.61 |
100.00 |
1327.99 |
100.00 |
1423.77 |
100.00 |
|
| As on |
31-Mar-05 |
31-Mar-04 |
31-Mar-03 |
| OPBIT/Prod.cap.empl.(%) |
8.09 |
15.23 |
7.98 |
| PBIT/Cap. Employed (%) |
8.08 |
15.19 |
8.64 |
| PAT/Networth (%) |
3.28 |
6.87 |
3.37 |
| Tax/PBT (%) |
45.92 |
12.09 |
5.67 |
| Total Debt/Networth (x) |
0.97 |
0.58 |
0.57 |
| Long Term Debt/Networth (x) |
0.33 |
0.27 |
0.20 |
| PBDIT/Finance Charges (x) |
2.65 |
2.13 |
2.48 |
| Current Ratio (x) |
3.49 |
2.65 |
2.00 |
| RM Inventory (days consumption) |
118.84 |
41.09 |
46.73 |
| FG inventory (days cost of sales) |
36.27 |
28.94 |
59.26 |
| Receivables (days gross sales) |
24.64 |
7.39 |
14.19 |
| Creditors (days cost of sales) |
56.14 |
35.23 |
73.34 |
| Op. curr. assets (days OI) |
215.00 |
113.00 |
166.00 |
|
|
Financials