Offline
Prajay Engineers Syndicate
BSE: 531746 | NSE: PRAENG | ISIN: INE505C01016 | Construction & Contracting - Housing
 |
| 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 | 17.76 | 23.26 | 73.01 | 201.32 | 344.02 | |||||
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Net Sales | 17.76 | 23.26 | 73.01 | 201.32 | 344.02 | |||||
| Other Income | 0.49 | 0.44 | 0.72 | 4.31 | 0.98 | |||||
| Stock Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Total Income | 18.25 | 23.70 | 73.73 | 205.63 | 345.00 | |||||
| Expenditure | ||||||||||
| Raw Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Power & Fuel Cost | 0.00 | 0.00 | 0.00 | 0.00 | 1.43 | |||||
| Employee Cost | 1.43 | 1.64 | 2.23 | 8.68 | 13.66 | |||||
| Other Manufacturing Expenses | 10.56 | 12.24 | 36.15 | 92.38 | 183.70 | |||||
| Selling and Admin Expenses | 1.81 | 1.51 | 3.01 | 3.48 | 6.11 | |||||
| Miscellaneous Expenses | 0.36 | 0.38 | 0.60 | 0.64 | 1.29 | |||||
| Preoperative Exp Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Total Expenses | 14.16 | 15.77 | 41.99 | 105.18 | 206.19 | |||||
| Mar '04 | Mar '05 | Mar '06 | Mar '07 | Mar '08 | ||||||
|
||||||||||
| 12 mths | 12 mths | 12 mths | 12 mths | 12 mths | ||||||
|
||||||||||
| Operating Profit | 3.60 | 7.49 | 31.02 | 96.14 | 137.83 | |||||
| PBDIT | 4.09 | 7.93 | 31.74 | 100.45 | 138.81 | |||||
| Interest | 1.53 | 1.84 | 1.88 | 6.36 | 9.09 | |||||
| PBDT | 2.56 | 6.09 | 29.86 | 94.09 | 129.72 | |||||
| Depreciation | 0.74 | 0.90 | 1.32 | 1.53 | 2.25 | |||||
| Other Written Off | 0.05 | 0.05 | 0.00 | 0.00 | 0.00 | |||||
| Profit Before Tax | 1.77 | 5.14 | 28.54 | 92.56 | 127.47 | |||||
| Extra-ordinary items | -0.26 | 0.00 | -0.08 | -0.82 | -0.53 | |||||
| PBT (Post Extra-ord Items) | 1.51 | 5.14 | 28.46 | 91.74 | 126.94 | |||||
| Tax | 1.01 | 0.70 | 5.80 | 12.61 | 24.61 | |||||
| Reported Net Profit | 0.78 | 4.44 | 22.66 | 79.95 | 102.87 | |||||
| Total Value Addition | 14.15 | 15.78 | 42.00 | 105.18 | 206.19 | |||||
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Equity Dividend | 0.00 | 1.40 | 4.19 | 5.76 | 9.92 | |||||
| Corporate Dividend Tax | 0.00 | 0.20 | 0.59 | 0.98 | 1.69 | |||||
| Per share data (annualised) | ||||||||||
| Shares in issue (lakhs) | 80.04 | 80.04 | 148.94 | 216.62 | 396.96 | |||||
| Earning Per Share (Rs) | 0.97 | 5.55 | 15.21 | 36.91 | 25.91 | |||||
| Equity Dividend (%) | 0.00 | 12.00 | 20.00 | 26.00 | 25.00 | |||||
| Book Value (Rs) | 12.54 | 16.13 | 25.48 | 73.34 | 152.34 | |||||
| ||||||||||
| Source : Asian CERC | ||||||||||
| ||||||||||