| Profit & Loss account of Silver Oak (India) (in Rs. Cr.) |
Mar 20 |
Mar 19 |
Mar 18 |
Mar 17 |
Mar 16 |
|
| |
12 mths |
12 mths |
12 mths |
12 mths |
12 mths |
|
| INCOME |
|
|
|
|
|
|
| Revenue From Operations [Gross] |
0.02 |
0.45 |
0.73 |
0.15 |
0.00 |
|
| Less: Excise/Sevice Tax/Other Levies |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Revenue From Operations [Net] |
0.02 |
0.45 |
0.73 |
0.15 |
0.00 |
|
| Total Operating Revenues |
0.02 |
0.45 |
0.73 |
0.17 |
0.01 |
|
| Other Income |
0.01 |
0.02 |
0.14 |
0.11 |
0.02 |
|
| Total Revenue |
0.03 |
0.46 |
0.87 |
0.28 |
0.02 |
|
| EXPENSES |
|
|
|
|
|
|
| Cost Of Materials Consumed |
0.00 |
0.10 |
0.83 |
0.47 |
0.00 |
|
| Purchase Of Stock-In Trade |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Operating And Direct Expenses |
0.29 |
0.45 |
0.28 |
0.20 |
0.05 |
|
| Changes In Inventories Of FG,WIP And Stock-In Trade |
0.01 |
0.85 |
-0.37 |
0.49 |
0.00 |
|
| Employee Benefit Expenses |
0.28 |
0.29 |
0.20 |
0.04 |
0.17 |
|
| Finance Costs |
0.56 |
0.43 |
0.41 |
0.18 |
0.15 |
|
| Depreciation And Amortisation Expenses |
0.07 |
0.09 |
0.09 |
0.10 |
0.12 |
|
| Other Expenses |
0.19 |
0.20 |
0.43 |
0.37 |
0.40 |
|
| Total Expenses |
1.40 |
2.41 |
1.87 |
1.87 |
0.89 |
|
| Profit/Loss Before Exceptional, ExtraOrdinary Items And Tax |
-1.37 |
-1.95 |
-0.99 |
-1.59 |
-0.87 |
|
| Exceptional Items |
-2.12 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Profit/Loss Before Tax |
-3.50 |
-1.95 |
-0.99 |
-1.59 |
-0.87 |
|
| Tax Expenses-Continued Operations |
|
|
|
|
|
|
| Current Tax |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Less: MAT Credit Entitlement |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Deferred Tax |
0.00 |
0.00 |
-0.49 |
-0.26 |
-0.03 |
|
| Tax For Earlier Years |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Total Tax Expenses |
0.00 |
0.00 |
-0.49 |
-0.26 |
-0.03 |
|
| Profit/Loss After Tax And Before ExtraOrdinary Items |
-3.50 |
-1.95 |
-0.51 |
-1.32 |
-0.84 |
|
| Profit/Loss From Continuing Operations |
-3.50 |
-1.95 |
-0.51 |
-1.32 |
-0.84 |
|
| Profit/Loss For The Period |
-3.50 |
-1.95 |
-0.51 |
-1.32 |
-0.84 |
|
| OTHER ADDITIONAL INFORMATION |
|
|
|
|
|
|
| EARNINGS PER SHARE |
|
|
|
|
|
|
| Basic EPS (Rs.) |
-9.23 |
-5.15 |
-1.34 |
-3.49 |
-2.21 |
|
| Diluted EPS (Rs.) |
-9.23 |
-5.15 |
-1.34 |
-3.49 |
-2.21 |
|
| VALUE OF IMPORTED AND INDIGENIOUS RAW MATERIALS STORES, SPARES AND LOOSE TOOLS |
|
|
|
|
|
|
| Imported Raw Materials |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Indigenous Raw Materials |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| STORES, SPARES AND LOOSE TOOLS |
|
|
|
|
|
|
| Imported Stores And Spares |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Indigenous Stores And Spares |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| DIVIDEND AND DIVIDEND PERCENTAGE |
|
|
|
|
|
|
| Equity Share Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Tax On Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Equity Dividend Rate (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Source : Dion Global Solutions Limited
