|
|
| Splendid Metal Products Limited |
|
Financials-Splendid Metal Products Limited| Sector: Steel - Others | | BSE:13414 | NSE:SMPL | Bloomberg:SJS@IN | Reuters:SUJM.BO | | Market Lot: 1 | Face Value: 5 | ISIN Demat: INE215G01021 |
|
|
| |
| Financials (Standalone) |
|
|
|
|
../financials/latestHalf.php
| Latest Quarterly/Halfyearly |
|
| As On(Months) |
31-Mar-2021(3) |
31-Mar-2020(3) |
% Change |
| Sales of Products/Services |
44.51 |
68.46 |
-34.98 |
| Other Operating Income |
0.00 |
0.00 |
-- |
| Other Income |
-1.26 |
13.21 |
NM |
| Total Income |
43.25 |
81.67 |
-47.04 |
| Total Expenses |
-139.41 |
-121.46 |
14.78 |
| OPBDIT |
182.66 |
203.13 |
-10.08 |
| Interest |
0.00 |
0.00 |
-- |
| Depreciation |
-73.02 |
-121.46 |
-39.88 |
| Exceptional & Extraordinary Items |
2.70 |
-5.36 |
NM |
| Prior Period Adjustments |
0.00 |
0.00 |
-- |
| Provision for Tax |
7.90 |
7.53 |
4.91 |
| After Tax Profit |
-85.56 |
-37.62 |
127.43 |
| Equity Capital |
0.00 |
0.00 |
-- |
| Reserves |
0.00 |
0.00 |
-- |
| Notes to Accounts |
|
|
|
|
| As on( Months ) |
30-Jun-06(12) |
|
30-Jun-05(12) |
|
30-Jun-04(15) |
|
| Profit / Loss A/C |
Rs mn |
%OI |
Rs mn |
%OI |
Rs mn |
%OI |
| Net Sales |
7262.41 |
99.88 |
7003.72 |
99.64 |
7539.34 |
99.78 |
| Operating Income (OI) |
7271.00 |
100.00 |
7029.23 |
100.00 |
7556.07 |
100.00 |
| OPBDIT |
600.74 |
8.26 |
467.29 |
6.65 |
440.39 |
5.83 |
| OPBDT |
478.41 |
6.58 |
323.22 |
4.60 |
124.81 |
1.65 |
| OPBT |
363.65 |
5.00 |
223.32 |
3.18 |
44.74 |
0.59 |
| Non-Operating Income |
1.03 |
0.01 |
1.54 |
0.02 |
4.12 |
0.05 |
| Extraordinary/Prior Period |
107.80 |
1.48 |
246.16 |
3.50 |
-30.73 |
-0.41 |
| Tax |
32.91 |
0.45 |
18.92 |
0.27 |
3.76 |
0.05 |
| Profit after tax(PAT) |
439.58 |
6.05 |
452.10 |
6.43 |
14.37 |
0.19 |
| Cash Profit |
554.33 |
7.62 |
552.00 |
7.85 |
94.44 |
1.25 |
| Dividend-Equity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| As on |
30-Jun-06 |
|
30-Jun-05 |
|
30-Jun-04 |
|
| Assets |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Gross Block |
2408.49 |
46.90 |
2040.97 |
49.86 |
2033.67 |
50.62 |
| Net Block |
1801.27 |
35.07 |
1548.50 |
37.83 |
1641.10 |
40.85 |
| Capital WIP |
347.29 |
6.76 |
51.70 |
1.26 |
36.18 |
0.90 |
| Investments |
214.48 |
4.18 |
214.48 |
5.24 |
214.48 |
5.34 |
| Inventory |
565.85 |
11.02 |
384.06 |
9.38 |
389.63 |
9.70 |
| Receivables |
1656.89 |
32.26 |
1552.26 |
37.92 |
1370.72 |
34.12 |
| Other Current Assets |
549.93 |
10.71 |
342.51 |
8.37 |
365.74 |
9.10 |
| Balance Sheet Total(BT) |
5135.69 |
100.00 |
4093.52 |
100.00 |
4017.86 |
100.00 |
| Liabilities |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Equity Share Capital |
388.33 |
7.56 |
247.39 |
6.04 |
247.39 |
6.16 |
| Reserves |
2275.99 |
44.32 |
1091.59 |
26.67 |
789.49 |
19.65 |
| Total Debt |
1116.15 |
21.73 |
1467.12 |
35.84 |
2210.60 |
55.02 |
| Creditors and Acceptances |
242.21 |
4.72 |
307.17 |
7.50 |
347.46 |
8.65 |
| Other current liab/prov. |
1113.01 |
21.67 |
980.25 |
23.95 |
422.92 |
10.53 |
| Balance Sheet Total(BT) |
5135.69 |
100.00 |
4093.52 |
100.00 |
4017.86 |
100.00 |
|
| As on |
30-Jun-06 |
30-Jun-05 |
30-Jun-04 |
| OPBIT/Prod.cap.empl.(%) |
15.10 |
14.46 |
9.62 |
| PBIT/Cap. Employed (%) |
17.33 |
22.33 |
8.31 |
| PAT/Networth (%) |
16.50 |
33.76 |
1.11 |
| Tax/PBT (%) |
6.97 |
4.02 |
20.72 |
| Total Debt/Networth (x) |
0.42 |
1.10 |
2.13 |
| Long Term Debt/Networth (x) |
0.34 |
0.97 |
1.32 |
| PBDIT/Finance Charges (x) |
5.80 |
4.96 |
1.31 |
| Current Ratio (x) |
2.05 |
1.77 |
2.76 |
| RM Inventory (days consumption) |
12.89 |
8.62 |
5.55 |
| FG inventory (days cost of sales) |
14.80 |
10.96 |
17.26 |
| Receivables (days gross sales) |
83.27 |
80.90 |
82.95 |
| Creditors (days cost of sales) |
13.25 |
17.09 |
22.28 |
| Op. curr. assets (days OI) |
139.00 |
118.00 |
128.00 |
|
|
Financials