Sesa Goa
BSE: 500295 | NSE: SESAGOA | ISIN: INE205A01025 | Mining/Minerals
| 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 |
648.76 |
1,499.26 |
1,771.77 |
2,017.15 |
3,571.78 |
| Excise Duty |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Sales |
648.76 |
1,499.26 |
1,771.77 |
2,017.15 |
3,571.78 |
| Other Income |
7.38 |
24.54 |
22.81 |
46.91 |
99.51 |
| Stock Adjustments |
-5.12 |
13.01 |
23.35 |
-5.65 |
29.20 |
| Total Income |
651.02 |
1,536.81 |
1,817.93 |
2,058.41 |
3,700.49 |
| Expenditure |
|
|
|
|
| Raw Materials |
148.58 |
395.34 |
492.43 |
504.89 |
560.88 |
| Power & Fuel Cost |
7.08 |
11.19 |
11.25 |
10.93 |
10.55 |
| Employee Cost |
21.68 |
40.99 |
42.74 |
49.18 |
55.98 |
| Other Manufacturing Expenses |
156.68 |
46.29 |
37.84 |
79.50 |
85.82 |
| Selling and Admin Expenses |
122.95 |
149.29 |
173.31 |
199.24 |
361.61 |
| Miscellaneous Expenses |
2.14 |
2.73 |
2.53 |
2.94 |
28.62 |
| Preoperative Exp Capitalised |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Expenses |
459.11 |
645.83 |
760.10 |
846.68 |
1,103.46 |
|
Mar '04 |
Mar '05 |
Mar '06 |
Mar '07 |
Mar '08 |
|
|
12 mths |
12 mths |
12 mths |
12 mths |
12 mths |
|
| Operating Profit |
184.53 |
866.44 |
1,035.02 |
1,164.82 |
2,497.52 |
| PBDIT |
191.91 |
890.98 |
1,057.83 |
1,211.73 |
2,597.03 |
| Interest |
29.76 |
175.64 |
225.87 |
280.61 |
317.51 |
| PBDT |
162.15 |
715.34 |
831.96 |
931.12 |
2,279.52 |
| Depreciation |
16.00 |
25.60 |
24.66 |
31.28 |
42.58 |
| Other Written Off |
3.36 |
2.36 |
0.21 |
0.00 |
0.00 |
| Profit Before Tax |
142.79 |
687.38 |
807.09 |
899.84 |
2,236.94 |
| Extra-ordinary items |
-0.02 |
0.03 |
0.00 |
0.00 |
0.00 |
| PBT (Post Extra-ord Items) |
142.77 |
687.41 |
807.09 |
899.84 |
2,236.94 |
| Tax |
44.00 |
225.04 |
267.68 |
293.44 |
744.94 |
| Reported Net Profit |
98.78 |
462.38 |
539.40 |
606.41 |
1,492.00 |
| Total Value Addition |
310.53 |
250.49 |
267.68 |
341.79 |
542.58 |
| Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Equity Dividend |
19.68 |
88.57 |
157.45 |
157.45 |
177.13 |
| Corporate Dividend Tax |
2.52 |
12.37 |
22.08 |
25.00 |
30.10 |
| Per share data (annualised) |
|
|
|
|
| Shares in issue (lakhs) |
196.81 |
393.62 |
393.62 |
393.62 |
393.62 |
| Earning Per Share (Rs) |
50.19 |
117.47 |
137.04 |
154.06 |
379.05 |
| Equity Dividend (%) |
100.00 |
225.00 |
400.00 |
400.00 |
450.00 |
| Book Value (Rs) |
160.31 |
184.00 |
275.42 |
382.69 |
709.09 |
|
|
| Source : Asian CERC |
|
Online
