Online
Dhanuka Agritech
BSE: 507717 | NSE: N.A | ISIN: INE435G01017 | Pesticides/Agro Chemicals
 |
| Profit & Loss account | ------------------- in Rs. Cr. ------------------- |
| Mar '04 | Mar '05 | Mar '06 | Mar '07 | Mar '08 | ||||||
|
||||||||||
| 12 mths | 12 mths | 12 mths | 12 mths | 12 mths | ||||||
|
||||||||||
| Income | ||||||||||
| Sales Turnover | 33.07 | 61.48 | 64.03 | 230.38 | 286.49 | |||||
| Excise Duty | 4.44 | 7.06 | 8.35 | 29.97 | 38.28 | |||||
| Net Sales | 28.63 | 54.42 | 55.68 | 200.41 | 248.21 | |||||
| Other Income | 0.09 | 0.49 | 0.23 | 0.90 | 1.26 | |||||
| Stock Adjustments | -3.24 | 6.53 | 3.31 | -2.87 | 9.91 | |||||
| Total Income | 25.48 | 61.44 | 59.22 | 198.44 | 259.38 | |||||
| Expenditure | ||||||||||
| Raw Materials | 14.82 | 43.78 | 39.88 | 134.56 | 175.84 | |||||
| Power & Fuel Cost | 0.19 | 0.24 | 0.26 | 1.06 | 1.33 | |||||
| Employee Cost | 2.32 | 2.90 | 3.36 | 15.88 | 18.03 | |||||
| Other Manufacturing Expenses | 0.04 | 0.23 | 0.07 | 1.23 | 1.70 | |||||
| Selling and Admin Expenses | 4.03 | 6.76 | 6.73 | 20.92 | 23.88 | |||||
| Miscellaneous Expenses | 0.84 | 1.09 | 1.23 | 1.90 | 4.57 | |||||
| Preoperative Exp Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Total Expenses | 22.24 | 55.00 | 51.53 | 175.55 | 225.35 | |||||
| Mar '04 | Mar '05 | Mar '06 | Mar '07 | Mar '08 | ||||||
|
||||||||||
| 12 mths | 12 mths | 12 mths | 12 mths | 12 mths | ||||||
|
||||||||||
| Operating Profit | 3.15 | 5.95 | 7.46 | 21.99 | 32.77 | |||||
| PBDIT | 3.24 | 6.44 | 7.69 | 22.89 | 34.03 | |||||
| Interest | 0.46 | 0.56 | 0.83 | 4.85 | 5.43 | |||||
| PBDT | 2.78 | 5.88 | 6.86 | 18.04 | 28.60 | |||||
| Depreciation | 0.44 | 0.42 | 0.41 | 1.71 | 2.14 | |||||
| Other Written Off | 0.02 | 0.01 | 0.01 | 0.02 | 0.05 | |||||
| Profit Before Tax | 2.32 | 5.45 | 6.44 | 16.31 | 26.41 | |||||
| Extra-ordinary items | -0.01 | 0.00 | 0.01 | 0.01 | 0.00 | |||||
| PBT (Post Extra-ord Items) | 2.31 | 5.45 | 6.45 | 16.32 | 26.41 | |||||
| Tax | 0.86 | 2.05 | 2.28 | 5.82 | 9.48 | |||||
| Reported Net Profit | 1.47 | 3.39 | 4.18 | 10.50 | 16.92 | |||||
| Total Value Addition | 7.42 | 11.22 | 11.64 | 40.99 | 49.51 | |||||
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Equity Dividend | 0.30 | 0.79 | 0.79 | 3.67 | 4.59 | |||||
| Corporate Dividend Tax | 0.04 | 0.11 | 0.11 | 0.57 | 0.78 | |||||
| Per share data (annualised) | ||||||||||
| Shares in issue (lakhs) | 19.80 | 19.80 | 19.80 | 19.80 | 91.79 | |||||
| Earning Per Share (Rs) | 7.43 | 17.14 | 21.12 | 53.04 | 18.44 | |||||
| Equity Dividend (%) | 15.00 | 40.00 | 40.00 | 40.00 | 50.00 | |||||
| Book Value (Rs) | 40.70 | 53.30 | 69.91 | 164.93 | 56.00 | |||||
| ||||||||||
| Source : Asian CERC | ||||||||||
| ||||||||||