Offline
India Steel Works
BSE: 513361 | NSE: ISIBARS | ISIN: INE072A01029 | Steel - Medium / Small
 |
| Profit & Loss account | ------------------- in Rs. Cr. ------------------- |
| Mar '03 | Mar '04 | Mar '05 | Mar '06 | Mar '07 | ||||||
|
||||||||||
| 12 mths | 12 mths | 12 mths | 12 mths | 12 mths | ||||||
|
||||||||||
| Income | ||||||||||
| Sales Turnover | 88.19 | 50.85 | 57.24 | 55.34 | 84.25 | |||||
| Excise Duty | 12.60 | 0.69 | 0.00 | 0.00 | 0.00 | |||||
| Net Sales | 75.59 | 50.16 | 57.24 | 55.34 | 84.25 | |||||
| Other Income | 0.00 | 0.30 | 50.94 | 0.26 | 43.75 | |||||
| Stock Adjustments | -2.28 | -0.24 | 0.10 | -0.22 | 0.47 | |||||
| Total Income | 73.31 | 50.22 | 108.28 | 55.38 | 128.47 | |||||
| Expenditure | ||||||||||
| Raw Materials | 41.23 | 18.30 | 10.90 | 13.69 | 30.57 | |||||
| Power & Fuel Cost | 19.58 | 17.44 | 22.34 | 24.07 | 32.48 | |||||
| Employee Cost | 4.18 | 4.42 | 4.92 | 5.40 | 7.12 | |||||
| Other Manufacturing Expenses | 1.42 | 1.73 | 4.38 | 4.43 | 6.15 | |||||
| Selling and Admin Expenses | 7.13 | 2.53 | 3.96 | 1.86 | 3.11 | |||||
| Miscellaneous Expenses | 0.81 | 0.89 | 0.78 | 0.72 | 1.32 | |||||
| Preoperative Exp Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Total Expenses | 74.35 | 45.31 | 47.28 | 50.17 | 80.75 | |||||
| Mar '03 | Mar '04 | Mar '05 | Mar '06 | Mar '07 | ||||||
|
||||||||||
| 12 mths | 12 mths | 12 mths | 12 mths | 12 mths | ||||||
|
||||||||||
| Operating Profit | -1.04 | 4.61 | 10.06 | 4.95 | 3.97 | |||||
| PBDIT | -1.04 | 4.91 | 61.00 | 5.21 | 47.72 | |||||
| Interest | 17.31 | 8.73 | 8.42 | 8.93 | 8.91 | |||||
| PBDT | -18.35 | -3.82 | 52.58 | -3.72 | 38.81 | |||||
| Depreciation | 14.27 | 14.13 | 14.03 | 13.81 | 13.03 | |||||
| Other Written Off | 0.06 | 0.06 | 0.06 | 0.06 | 0.03 | |||||
| Profit Before Tax | -32.68 | -18.01 | 38.49 | -17.59 | 25.75 | |||||
| Extra-ordinary items | -4.45 | -0.15 | -0.41 | 1.05 | -0.05 | |||||
| PBT (Post Extra-ord Items) | -37.13 | -18.16 | 38.08 | -16.54 | 25.70 | |||||
| Tax | 0.00 | 0.00 | 0.00 | 0.04 | 0.05 | |||||
| Reported Net Profit | -30.69 | -17.60 | 39.37 | -16.36 | 4.12 | |||||
| Total Value Addition | 33.12 | 27.01 | 36.38 | 36.48 | 50.18 | |||||
| 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) | 242.70 | 242.70 | 242.70 | 242.70 | 1,592.70 | |||||
| Earning Per Share (Rs) | -12.64 | -7.25 | 16.22 | -6.74 | 0.26 | |||||
| Equity Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| Book Value (Rs) | -13.82 | -21.31 | -5.62 | -12.45 | -1.63 | |||||
| ||||||||||
| Source : Asian CERC | ||||||||||
| ||||||||||