|
|
| Nuvoco Vistas Corporation Limited |
|
Financials-Nuvoco Vistas Corporation Limited| Sector: Construction - Housing/Industrial | | BSE:543334 | NSE:NUVOCO | Bloomberg:NUVOCO@IN | Reuters:NUVO.BO | | Market Lot: 1 | Face Value: 10 | ISIN Demat: INE118D01016 |
|
|
| |
| Financials (Standalone) |
|
|
|
|
../financials/latestHalf.php
| Latest Quarterly/Halfyearly |
|
| As On(Months) |
|
| Sales of Products/Services |
|
| Other Operating Income |
|
| Other Income |
|
| Total Income |
|
| Total Expenses |
|
| OPBDIT |
|
| Interest |
|
| Depreciation |
|
| Exceptional & Extraordinary Items |
|
| Prior Period Adjustments |
|
| Provision for Tax |
|
| After Tax Profit |
|
| Equity Capital |
|
| Reserves |
|
| Notes to Accounts |
|
|
| As on( Months ) |
31-Dec-02(12) |
|
31-Dec-01(12) |
|
31-Dec-00(12) |
|
| Profit / Loss A/C |
Rs mn |
%OI |
Rs mn |
%OI |
Rs mn |
%OI |
| Net Sales |
7678.88 |
98.36 |
6877.73 |
99.41 |
4050.78 |
98.70 |
| Operating Income (OI) |
7806.79 |
100.00 |
6918.24 |
100.00 |
4104.30 |
100.00 |
| OPBDIT |
1321.08 |
16.92 |
1211.83 |
17.52 |
723.91 |
17.64 |
| OPBDT |
590.62 |
7.57 |
448.96 |
6.49 |
317.82 |
7.74 |
| OPBT |
-78.86 |
-1.01 |
-183.65 |
-2.65 |
27.59 |
0.67 |
| Non-Operating Income |
51.44 |
0.66 |
44.69 |
0.65 |
12.81 |
0.31 |
| Extraordinary/Prior Period |
-100.78 |
-1.29 |
0.00 |
0.00 |
3.44 |
0.08 |
| Tax |
0.65 |
0.01 |
4.90 |
0.07 |
0.30 |
0.01 |
| Profit after tax(PAT) |
-128.84 |
-1.65 |
-143.87 |
-2.08 |
43.54 |
1.06 |
| Cash Profit |
540.63 |
6.93 |
488.74 |
7.06 |
333.77 |
8.13 |
| Dividend-Equity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| As on |
31-Dec-02 |
|
31-Dec-01 |
|
31-Dec-00 |
|
| Assets |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Gross Block |
11728.98 |
90.64 |
10981.14 |
84.41 |
5117.72 |
84.22 |
| Net Block |
10218.53 |
78.96 |
10080.30 |
77.48 |
4801.39 |
79.02 |
| Capital WIP |
97.10 |
0.75 |
529.63 |
4.07 |
74.09 |
1.22 |
| Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory |
632.05 |
4.88 |
591.64 |
4.55 |
318.10 |
5.23 |
| Receivables |
1159.45 |
8.96 |
1056.44 |
8.12 |
519.58 |
8.55 |
| Other Current Assets |
833.53 |
6.44 |
751.87 |
5.78 |
363.30 |
5.98 |
| Balance Sheet Total(BT) |
12940.66 |
100.00 |
13009.87 |
100.00 |
6076.46 |
100.00 |
| Liabilities |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Equity Share Capital |
4156.96 |
32.12 |
4023.63 |
30.93 |
2856.96 |
47.02 |
| Reserves |
487.68 |
3.77 |
233.85 |
1.80 |
-207.62 |
-3.42 |
| Total Debt |
6668.01 |
51.53 |
6758.37 |
51.95 |
2865.64 |
47.16 |
| Creditors and Acceptances |
189.33 |
1.46 |
175.50 |
1.35 |
65.74 |
1.08 |
| Other current liab/prov. |
1438.67 |
11.12 |
1818.53 |
13.98 |
495.73 |
8.16 |
| Balance Sheet Total(BT) |
12940.66 |
100.00 |
13009.87 |
100.00 |
6076.45 |
100.00 |
|
| As on |
31-Dec-02 |
31-Dec-01 |
31-Dec-00 |
| OPBIT/Prod.cap.empl.(%) |
5.85 |
5.52 |
7.97 |
| PBIT/Cap. Employed (%) |
5.37 |
5.95 |
8.27 |
| PAT/Networth (%) |
-2.77 |
-3.38 |
1.64 |
| Tax/PBT (%) |
-0.51 |
-3.53 |
0.68 |
| Total Debt/Networth (x) |
1.44 |
1.59 |
1.08 |
| Long Term Debt/Networth (x) |
1.30 |
1.43 |
0.91 |
| PBDIT/Finance Charges (x) |
1.74 |
1.65 |
1.82 |
| Current Ratio (x) |
1.61 |
1.20 |
2.14 |
| RM Inventory (days consumption) |
47.75 |
57.64 |
67.89 |
| FG inventory (days cost of sales) |
13.95 |
11.64 |
3.84 |
| Receivables (days gross sales) |
46.53 |
47.75 |
39.90 |
| Creditors (days cost of sales) |
10.66 |
11.23 |
7.10 |
| Op. curr. assets (days OI) |
119.00 |
127.00 |
107.00 |
|
|
Financials