Online
Magnus Rubber Ind.
BSE: 523882 | NSE: N.A | ISIN: | Rubber
 |
| Profit & Loss account | ------------------- in Rs. Cr. ------------------- |
| Mar '01 | Mar '02 | Mar '03 | Mar '04 | Mar '05 | ||||||
|
||||||||||
| 12 mths | 12 mths | 12 mths | 12 mths | 12 mths | ||||||
|
||||||||||
| Income | ||||||||||
| Sales Turnover | 4.92 | 3.25 | 3.84 | 3.28 | 2.92 | |||||
| Excise Duty | 0.71 | 0.46 | 0.56 | 0.47 | 0.43 | |||||
| Net Sales | 4.21 | 2.79 | 3.28 | 2.81 | 2.49 | |||||
| Other Income | -0.19 | 0.07 | 0.01 | 0.01 | 0.00 | |||||
| Stock Adjustments | -0.51 | 0.00 | 0.01 | -0.02 | -0.03 | |||||
| Total Income | 3.51 | 2.86 | 3.30 | 2.80 | 2.46 | |||||
| Expenditure | ||||||||||
| Raw Materials | 2.70 | 1.98 | 1.99 | 1.77 | 1.66 | |||||
| Power & Fuel Cost | 0.24 | 0.15 | 0.12 | 0.13 | 0.16 | |||||
| Employee Cost | 0.32 | 0.19 | 0.17 | 0.14 | 0.14 | |||||
| Other Manufacturing Expenses | 0.13 | 0.10 | 0.12 | 0.19 | 0.15 | |||||
| Selling and Admin Expenses | 1.07 | 0.11 | 0.10 | 0.00 | 0.00 | |||||
| Miscellaneous Expenses | 0.28 | 0.23 | 0.27 | 0.37 | 0.35 | |||||
| Preoperative Exp Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Total Expenses | 4.74 | 2.76 | 2.77 | 2.60 | 2.46 | |||||
| Mar '01 | Mar '02 | Mar '03 | Mar '04 | Mar '05 | ||||||
|
||||||||||
| 12 mths | 12 mths | 12 mths | 12 mths | 12 mths | ||||||
|
||||||||||
| Operating Profit | -1.04 | 0.03 | 0.52 | 0.19 | 0.00 | |||||
| PBDIT | -1.23 | 0.10 | 0.53 | 0.20 | 0.00 | |||||
| Interest | 0.66 | 0.52 | 0.26 | 0.09 | 0.22 | |||||
| PBDT | -1.89 | -0.42 | 0.27 | 0.11 | -0.22 | |||||
| Depreciation | 0.29 | 0.22 | 0.20 | 0.19 | 0.18 | |||||
| Other Written Off | 0.03 | 0.03 | 0.03 | 0.00 | 0.00 | |||||
| Profit Before Tax | -2.21 | -0.67 | 0.04 | -0.08 | -0.40 | |||||
| Extra-ordinary items | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | |||||
| PBT (Post Extra-ord Items) | -2.21 | -0.67 | 0.05 | -0.08 | -0.40 | |||||
| Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Reported Net Profit | -2.20 | -0.68 | 0.04 | -0.08 | -0.40 | |||||
| Total Value Addition | 2.02 | 0.78 | 0.77 | 0.83 | 0.80 | |||||
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Equity Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Corporate Dividend Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Per share data (annualised) | ||||||||||
| Shares in issue (lakhs) | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 | |||||
| Earning Per Share (Rs) | -5.49 | -1.70 | 0.11 | -0.20 | -1.00 | |||||
| Equity Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Book Value (Rs) | -3.20 | -4.90 | -4.78 | -4.98 | -5.98 | |||||
| ||||||||||
| Source : Asian CERC | ||||||||||
| ||||||||||