Suzlon Energy
BSE: 532667 | NSE: SUZLON | ISIN: INE040H01021 | Engineering - Heavy
Profit & Loss account of Suzlon Energy |
------------------- 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 |
1,917.50 |
3,788.46 |
5,380.37 |
6,945.13 |
7,254.47 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
2.89 |
2.53 |
| Net Sales |
1,917.50 |
3,788.46 |
5,380.37 |
6,942.24 |
7,251.94 |
| Other Income |
10.64 |
67.64 |
51.56 |
-18.97 |
-869.17 |
| Stock Adjustments |
47.94 |
110.60 |
68.60 |
154.14 |
68.37 |
| Total Income |
1,976.08 |
3,966.70 |
5,500.53 |
7,077.41 |
6,451.14 |
| Expenditure |
|
|
|
|
| Raw Materials |
1,195.93 |
2,406.26 |
3,333.74 |
4,429.10 |
4,651.06 |
| Power & Fuel Cost |
1.12 |
1.77 |
3.47 |
4.48 |
4.46 |
| Employee Cost |
35.32 |
62.96 |
111.46 |
139.34 |
199.07 |
| Other Manufacturing Expenses |
19.36 |
262.19 |
284.83 |
382.20 |
286.79 |
| Selling and Admin Expenses |
223.42 |
225.18 |
445.66 |
516.40 |
694.13 |
| Miscellaneous Expenses |
26.10 |
2.88 |
24.27 |
21.75 |
620.08 |
| Preoperative Exp Capitalised |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Expenses |
1,501.25 |
2,961.24 |
4,203.43 |
5,493.27 |
6,455.59 |
|
Mar '05 |
Mar '06 |
Mar '07 |
Mar '08 |
Mar '09 |
|
|
12 mths |
12 mths |
12 mths |
12 mths |
12 mths |
|
| Operating Profit |
464.19 |
937.82 |
1,245.54 |
1,603.11 |
864.72 |
| PBDIT |
474.83 |
1,005.46 |
1,297.10 |
1,584.14 |
-4.45 |
| Interest |
43.65 |
56.93 |
104.03 |
142.14 |
436.35 |
| PBDT |
431.18 |
948.53 |
1,193.07 |
1,442.00 |
-440.80 |
| Depreciation |
38.97 |
45.87 |
73.49 |
86.21 |
99.16 |
| Other Written Off |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
| Profit Before Tax |
392.15 |
902.66 |
1,119.58 |
1,355.79 |
-539.96 |
| Extra-ordinary items |
0.24 |
-0.04 |
10.96 |
-0.13 |
0.92 |
| PBT (Post Extra-ord Items) |
392.39 |
902.62 |
1,130.54 |
1,355.66 |
-539.04 |
| Tax |
30.92 |
81.43 |
69.40 |
89.95 |
-70.69 |
| Reported Net Profit |
361.47 |
821.19 |
1,061.14 |
1,416.88 |
-469.27 |
| Total Value Addition |
305.33 |
554.98 |
869.69 |
1,064.17 |
1,804.53 |
| Preference Dividend |
1.51 |
1.51 |
1.50 |
0.00 |
0.00 |
| Equity Dividend |
34.78 |
143.76 |
143.88 |
149.69 |
0.00 |
| Corporate Dividend Tax |
4.87 |
20.38 |
20.39 |
25.44 |
0.00 |
| Per share data (annualised) |
|
|
|
|
| Shares in issue (lakhs) |
869.23 |
2,875.31 |
2,877.65 |
14,969.34 |
14,982.95 |
| Earning Per Share (Rs) |
41.41 |
28.51 |
36.82 |
9.47 |
-3.13 |
| Equity Dividend (%) |
40.00 |
50.00 |
50.00 |
50.00 |
0.00 |
| Book Value (Rs) |
93.71 |
97.63 |
129.04 |
46.41 |
43.28 |
|
|
|
|
| Source : Religare Technova |
| Explore Suzlon Energy connections |
|
