Crompton Greaves
BSE: 500093 | NSE: CROMPGREAV | ISIN: INE067A01029 | Electric Equipment
Profit & Loss account of Crompton Greaves |
------------------- in Rs. Cr. ------------------- |
|
Mar '05 |
Mar '06 |
Mar '07 |
Mar '08 |
Mar '09 |
 |
|
12 mths |
12 mths |
12 mths |
12 mths |
12 mths |
|
| Income |
|
|
|
|
| Sales Turnover |
224.70 |
2,793.57 |
3,692.17 |
4,277.34 |
4,971.85 |
| Excise Duty |
18.03 |
217.35 |
291.00 |
346.84 |
293.06 |
| Net Sales |
206.67 |
2,576.22 |
3,401.17 |
3,930.50 |
4,678.79 |
| Other Income |
2.74 |
16.03 |
35.62 |
74.03 |
-67.25 |
| Stock Adjustments |
-3.32 |
17.80 |
71.81 |
-4.72 |
1.66 |
| Total Income |
206.09 |
2,610.05 |
3,508.60 |
3,999.81 |
4,613.20 |
| Expenditure |
|
|
|
|
| Raw Materials |
142.80 |
1,838.91 |
2,562.04 |
2,693.26 |
3,101.11 |
| Power & Fuel Cost |
1.86 |
19.83 |
23.72 |
28.82 |
29.04 |
| Employee Cost |
14.23 |
154.24 |
174.26 |
200.99 |
227.23 |
| Other Manufacturing Expenses |
0.79 |
13.39 |
15.08 |
122.55 |
173.63 |
| Selling and Admin Expenses |
19.24 |
234.36 |
278.09 |
339.62 |
351.80 |
| Miscellaneous Expenses |
6.83 |
81.87 |
77.14 |
56.75 |
42.36 |
| Preoperative Exp Capitalised |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Expenses |
185.75 |
2,342.60 |
3,130.33 |
3,441.99 |
3,925.17 |
|
Mar '05 |
Mar '06 |
Mar '07 |
Mar '08 |
Mar '09 |
|
|
12 mths |
12 mths |
12 mths |
12 mths |
12 mths |
|
| Operating Profit |
17.60 |
251.42 |
342.65 |
483.79 |
755.28 |
| PBDIT |
20.34 |
267.45 |
378.27 |
557.82 |
688.03 |
| Interest |
2.46 |
28.48 |
31.91 |
31.51 |
28.55 |
| PBDT |
17.88 |
238.97 |
346.36 |
526.31 |
659.48 |
| Depreciation |
4.20 |
44.18 |
39.36 |
40.66 |
45.21 |
| Other Written Off |
1.22 |
0.00 |
0.00 |
0.00 |
0.00 |
| Profit Before Tax |
12.46 |
194.79 |
307.00 |
485.65 |
614.27 |
| Extra-ordinary items |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| PBT (Post Extra-ord Items) |
12.46 |
194.79 |
307.00 |
485.65 |
614.27 |
| Tax |
1.00 |
31.75 |
114.63 |
171.73 |
217.18 |
| Reported Net Profit |
11.48 |
163.05 |
192.37 |
313.92 |
397.09 |
| Total Value Addition |
42.94 |
503.68 |
568.30 |
748.73 |
824.06 |
| Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Equity Dividend |
3.67 |
36.66 |
47.13 |
58.65 |
73.31 |
| Corporate Dividend Tax |
0.48 |
5.14 |
6.61 |
9.97 |
12.46 |
| Per share data (annualised) |
|
|
|
|
| Shares in issue (lakhs) |
523.67 |
523.67 |
3,665.67 |
3,665.67 |
3,665.67 |
| Earning Per Share (Rs) |
2.19 |
31.14 |
5.25 |
8.56 |
10.83 |
| Equity Dividend (%) |
70.00 |
70.00 |
70.00 |
80.00 |
100.00 |
| Book Value (Rs) |
7.51 |
99.52 |
17.99 |
24.99 |
33.48 |
|
|
|
|
| Source : Religare Technova |
| Explore Crompton Greave connections |
|
