|
|
|
Financials-Sandvik Asia Limited| Sector: Machine Tools | | BSE:374 | NSE:SANDVIKAS | Bloomberg:SANV@IN | Reuters:SNDV.BO | | Market Lot: 1 | Face Value: 100 | ISIN Demat: INE624A01019 |
|
|
| |
| Financials (Standalone) |
|
|
|
|
../financials/latestHalf.php
| Latest Quarterly/Halfyearly |
|
| As On(Months) |
30-Jun-2002(3) |
30-Jun-2001(3) |
% Change |
| Sales of Products/Services |
565.21 |
538.18 |
5.02 |
| Other Operating Income |
0.00 |
0.00 |
-- |
| Other Income |
21.84 |
27.81 |
-21.47 |
| Total Income |
587.05 |
565.99 |
3.72 |
| Total Expenses |
521.23 |
455.39 |
14.46 |
| OPBDIT |
65.83 |
110.60 |
-40.48 |
| Interest |
9.33 |
15.65 |
-40.38 |
| Depreciation |
35.52 |
43.35 |
-18.06 |
| Exceptional & Extraordinary Items |
0.00 |
0.00 |
-- |
| Prior Period Adjustments |
0.00 |
0.00 |
-- |
| Provision for Tax |
0.00 |
0.00 |
-- |
| After Tax Profit |
20.97 |
51.59 |
-59.35 |
| Equity Capital |
198.95 |
198.96 |
-0.01 |
| Reserves |
0.00 |
0.00 |
-- |
| Notes to Accounts |
Click here |
Click here |
|
|
| As on( Months ) |
31-Mar-07(12) |
|
31-Mar-06(15) |
|
31-Dec-04(12) |
|
| Profit / Loss A/C |
Rs mn |
%OI |
Rs mn |
%OI |
Rs mn |
%OI |
| Net Sales |
9568.07 |
94.75 |
7742.41 |
93.52 |
4911.90 |
93.87 |
| Operating Income (OI) |
10097.86 |
100.00 |
8279.32 |
100.00 |
5232.84 |
100.00 |
| OPBDIT |
1996.05 |
19.77 |
1850.66 |
22.35 |
1330.44 |
25.42 |
| OPBDT |
2017.64 |
19.98 |
1872.15 |
22.61 |
1324.96 |
25.32 |
| OPBT |
1506.94 |
14.92 |
1451.40 |
17.53 |
1003.42 |
19.18 |
| Non-Operating Income |
25.55 |
0.25 |
83.62 |
1.01 |
7.07 |
0.14 |
| Extraordinary/Prior Period |
30.61 |
0.30 |
8.64 |
0.10 |
20.09 |
0.38 |
| Tax |
541.98 |
5.37 |
578.80 |
6.99 |
159.45 |
3.05 |
| Profit after tax(PAT) |
1021.11 |
10.11 |
964.86 |
11.65 |
871.13 |
16.65 |
| Cash Profit |
1531.81 |
15.17 |
1385.61 |
16.74 |
1192.66 |
22.79 |
| Dividend-Equity |
99.00 |
0.98 |
89.10 |
1.08 |
59.49 |
1.14 |
|
| As on |
31-Mar-07 |
|
31-Mar-06 |
|
31-Dec-04 |
|
| Assets |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Gross Block |
4963.05 |
58.83 |
4002.37 |
72.26 |
3495.17 |
88.77 |
| Net Block |
1915.64 |
22.71 |
1384.48 |
25.00 |
1201.08 |
30.51 |
| Capital WIP |
563.98 |
6.69 |
255.43 |
4.61 |
32.52 |
0.83 |
| Investments |
20.25 |
0.24 |
135.00 |
2.44 |
135.01 |
3.43 |
| Inventory |
1780.03 |
21.10 |
1064.76 |
19.22 |
800.10 |
20.32 |
| Receivables |
2120.92 |
25.14 |
1127.37 |
20.36 |
945.15 |
24.00 |
| Other Current Assets |
2035.04 |
24.12 |
1571.43 |
28.37 |
823.46 |
20.91 |
| Balance Sheet Total(BT) |
8435.85 |
100.00 |
5538.48 |
100.00 |
3937.32 |
100.00 |
| Liabilities |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Equity Share Capital |
197.99 |
2.35 |
197.99 |
3.57 |
198.29 |
5.04 |
| Reserves |
2590.62 |
30.71 |
1836.07 |
33.15 |
1002.27 |
25.46 |
| Total Debt |
1166.96 |
13.83 |
963.37 |
17.39 |
969.04 |
24.61 |
| Creditors and Acceptances |
2664.95 |
31.59 |
1297.09 |
23.42 |
1081.38 |
27.46 |
| Other current liab/prov. |
1815.33 |
21.52 |
1243.96 |
22.46 |
686.34 |
17.43 |
| Balance Sheet Total(BT) |
8435.85 |
100.00 |
5538.48 |
100.00 |
3937.32 |
100.00 |
|
| As on |
31-Mar-07 |
31-Mar-06 |
31-Dec-04 |
| OPBIT/Prod.cap.empl.(%) |
44.06 |
43.88 |
56.02 |
| PBIT/Cap. Employed (%) |
45.45 |
44.41 |
48.48 |
| PAT/Networth (%) |
36.62 |
37.95 |
72.56 |
| Tax/PBT (%) |
34.67 |
37.50 |
15.47 |
| Total Debt/Networth (x) |
0.42 |
0.47 |
0.81 |
| Long Term Debt/Networth (x) |
0.00 |
0.00 |
0.01 |
| PBDIT/Finance Charges (x) |
-95.06 |
-90.40 |
247.69 |
| Current Ratio (x) |
1.32 |
1.48 |
1.45 |
| RM Inventory (days consumption) |
78.92 |
83.87 |
74.10 |
| FG inventory (days cost of sales) |
21.56 |
14.57 |
20.02 |
| Receivables (days gross sales) |
78.75 |
65.02 |
66.10 |
| Creditors (days cost of sales) |
120.06 |
92.06 |
101.14 |
| Op. curr. assets (days OI) |
212.00 |
190.00 |
161.00 |
|
|
Financials