|
|
| Smruthi Organics Limited (Delete) |
|
Financials-Smruthi Organics Limited (Delete)| Sector: Bulk Drugs | | BSE:90046 | NSE:NA | Bloomberg:SORG@IN | Reuters:SMOL.BO | | Market Lot: 100 | Face Value: 10 | ISIN Demat: INE172E01011 |
|
|
| |
| Financials (Standalone) |
|
|
|
|
../financials/latestHalf.php
| Latest Quarterly/Halfyearly |
|
| As On(Months) |
31-Dec-2016(3) |
31-Dec-2015(3) |
% Change |
| Sales of Products/Services |
193.60 |
174.01 |
11.26 |
| Other Operating Income |
0.00 |
1.68 |
-- |
| Other Income |
1.48 |
0.20 |
640.00 |
| Total Income |
195.08 |
175.89 |
10.91 |
| Total Expenses |
178.55 |
160.20 |
11.45 |
| OPBDIT |
16.53 |
15.69 |
5.35 |
| Interest |
11.49 |
11.95 |
-3.85 |
| Depreciation |
0.00 |
11.10 |
-- |
| Exceptional & Extraordinary Items |
0.00 |
0.00 |
-- |
| Prior Period Adjustments |
0.00 |
0.00 |
-- |
| Provision for Tax |
0.00 |
0.00 |
-- |
| After Tax Profit |
5.04 |
-7.36 |
NM |
| Equity Capital |
38.15 |
38.15 |
0.00 |
| Reserves |
0.00 |
0.00 |
-- |
| Notes to Accounts |
|
|
|
|
| As on( Months ) |
31-Mar-01(12) |
|
31-Mar-00(12) |
|
| Profit / Loss A/C |
Rs mn |
%OI |
Rs mn |
%OI |
| Net Sales |
307.30 |
99.82 |
218.64 |
99.70 |
| Operating Income (OI) |
307.86 |
100.00 |
219.30 |
100.00 |
| OPBDIT |
46.62 |
15.14 |
32.27 |
14.71 |
| OPBDT |
31.04 |
10.08 |
13.80 |
6.29 |
| OPBT |
21.70 |
7.05 |
7.57 |
3.45 |
| Non-Operating Income |
0.00 |
0.00 |
0.00 |
0.00 |
| Extraordinary/Prior Period |
0.00 |
0.00 |
0.00 |
0.00 |
| Tax |
1.50 |
0.49 |
0.00 |
0.00 |
| Profit after tax(PAT) |
20.20 |
6.56 |
7.57 |
3.45 |
| Cash Profit |
29.54 |
9.59 |
13.80 |
6.29 |
| Dividend-Equity |
0.00 |
0.00 |
0.00 |
0.00 |
|
| As on |
31-Mar-01 |
|
31-Mar-00 |
|
| Assets |
Rs mn |
%BT |
Rs mn |
%BT |
| Gross Block |
113.12 |
47.27 |
99.51 |
50.34 |
| Net Block |
74.12 |
30.98 |
76.94 |
38.92 |
| Capital WIP |
0.00 |
0.00 |
0.00 |
0.00 |
| Investments |
0.30 |
0.12 |
0.30 |
0.15 |
| Inventory |
92.19 |
38.52 |
56.20 |
28.43 |
| Receivables |
44.71 |
18.68 |
49.25 |
24.92 |
| Other Current Assets |
27.98 |
11.69 |
14.98 |
7.58 |
| Balance Sheet Total(BT) |
239.30 |
100.00 |
197.68 |
100.00 |
| Liabilities |
Rs mn |
%BT |
Rs mn |
%BT |
| Equity Share Capital |
37.48 |
15.66 |
37.18 |
18.81 |
| Reserves |
25.91 |
10.83 |
17.65 |
8.93 |
| Total Debt |
129.70 |
54.20 |
116.04 |
58.70 |
| Creditors and Acceptances |
43.21 |
18.06 |
25.61 |
12.96 |
| Other current liab/prov. |
3.00 |
1.25 |
1.20 |
0.61 |
| Balance Sheet Total(BT) |
239.30 |
100.00 |
197.68 |
100.00 |
|
| As on |
31-Mar-01 |
31-Mar-00 |
| OPBIT/Prod.cap.empl.(%) |
19.34 |
15.27 |
| PBIT/Cap. Employed (%) |
19.31 |
15.24 |
| PAT/Networth (%) |
31.87 |
13.80 |
| Tax/PBT (%) |
6.91 |
0.00 |
| Total Debt/Networth (x) |
2.05 |
2.12 |
| Long Term Debt/Networth (x) |
0.98 |
0.94 |
| PBDIT/Finance Charges (x) |
2.99 |
1.75 |
| Current Ratio (x) |
3.57 |
4.49 |
| RM Inventory (days consumption) |
119.25 |
120.19 |
| FG inventory (days cost of sales) |
21.28 |
8.22 |
| Receivables (days gross sales) |
51.89 |
78.29 |
| Creditors (days cost of sales) |
60.37 |
49.98 |
| Op. curr. assets (days OI) |
195.00 |
200.00 |
|
|
Financials