|
|
|
Financials-VIP Clothing Limited| Sector: Textiles - Others | | BSE:532613 | NSE:VIPCLOTHNG | Bloomberg:MXWI@IN | Reuters:MAWL.BO | | Market Lot: 1 | Face Value: 2 | ISIN Demat: INE450G01024 |
|
|
| |
| Financials (Standalone) |
|
|
|
|
../financials/latestHalf.php
| Latest Quarterly/Halfyearly |
|
| As On(Months) |
31-Mar-2021(3) |
31-Mar-2020(3) |
% Change |
| Sales of Products/Services |
417.18 |
305.47 |
36.57 |
| Other Operating Income |
0.00 |
0.00 |
-- |
| Other Income |
8.51 |
5.12 |
66.21 |
| Total Income |
425.69 |
310.59 |
37.06 |
| Total Expenses |
-443.71 |
-389.73 |
13.85 |
| OPBDIT |
869.40 |
700.32 |
24.14 |
| Interest |
0.00 |
0.00 |
-- |
| Depreciation |
-9.43 |
-389.73 |
-97.58 |
| Exceptional & Extraordinary Items |
0.00 |
0.00 |
-- |
| Prior Period Adjustments |
0.00 |
0.00 |
-- |
| Provision for Tax |
16.16 |
-50.98 |
NM |
| After Tax Profit |
-1.87 |
-130.13 |
-98.56 |
| Equity Capital |
0.00 |
0.00 |
-- |
| Reserves |
0.00 |
0.00 |
-- |
| Notes to Accounts |
|
|
|
|
| As on( Months ) |
31-Mar-06(12) |
|
31-Mar-05(12) |
|
31-Mar-04(12) |
|
| Profit / Loss A/C |
Rs mn |
%OI |
Rs mn |
%OI |
Rs mn |
%OI |
| Net Sales |
1682.90 |
99.69 |
1799.72 |
99.79 |
1581.19 |
99.74 |
| Operating Income (OI) |
1688.20 |
100.00 |
1803.59 |
100.00 |
1585.34 |
100.00 |
| OPBDIT |
259.00 |
15.34 |
125.25 |
6.94 |
124.87 |
7.88 |
| OPBDT |
198.78 |
11.77 |
75.34 |
4.18 |
81.07 |
5.11 |
| OPBT |
143.52 |
8.50 |
24.03 |
1.33 |
32.59 |
2.06 |
| Non-Operating Income |
1.61 |
0.10 |
0.56 |
0.03 |
-1.54 |
-0.10 |
| Extraordinary/Prior Period |
-2.96 |
-0.18 |
5.08 |
0.28 |
7.78 |
0.49 |
| Tax |
57.45 |
3.40 |
10.89 |
0.60 |
33.47 |
2.11 |
| Profit after tax(PAT) |
84.72 |
5.02 |
18.78 |
1.04 |
5.36 |
0.34 |
| Cash Profit |
139.98 |
8.29 |
70.09 |
3.89 |
53.84 |
3.40 |
| Dividend-Equity |
16.17 |
0.96 |
3.51 |
0.19 |
3.48 |
0.22 |
|
| As on |
31-Mar-06 |
|
31-Mar-05 |
|
31-Mar-04 |
|
| Assets |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Gross Block |
836.71 |
51.49 |
609.23 |
48.85 |
637.73 |
54.82 |
| Net Block |
412.07 |
25.36 |
232.88 |
18.68 |
266.67 |
22.92 |
| Capital WIP |
5.49 |
0.34 |
0.00 |
0.00 |
7.53 |
0.65 |
| Investments |
0.55 |
0.03 |
0.55 |
0.04 |
0.55 |
0.05 |
| Inventory |
564.33 |
34.73 |
421.16 |
33.77 |
462.32 |
39.74 |
| Receivables |
597.57 |
36.77 |
550.98 |
44.18 |
386.29 |
33.20 |
| Other Current Assets |
45.03 |
2.77 |
41.43 |
3.32 |
40.01 |
3.44 |
| Balance Sheet Total(BT) |
1625.03 |
100.00 |
1247.01 |
100.00 |
1163.37 |
100.00 |
| Liabilities |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Equity Share Capital |
107.80 |
6.63 |
61.60 |
4.94 |
61.60 |
5.29 |
| Reserves |
217.10 |
13.36 |
326.44 |
26.18 |
307.89 |
26.47 |
| Total Debt |
778.46 |
47.90 |
472.96 |
37.93 |
416.51 |
35.80 |
| Creditors and Acceptances |
412.18 |
25.36 |
319.47 |
25.62 |
304.94 |
26.21 |
| Other current liab/prov. |
109.49 |
6.74 |
66.53 |
5.34 |
72.44 |
6.23 |
| Balance Sheet Total(BT) |
1625.03 |
100.00 |
1247.01 |
100.00 |
1163.37 |
100.00 |
|
| As on |
31-Mar-06 |
31-Mar-05 |
31-Mar-04 |
| OPBIT/Prod.cap.empl.(%) |
18.57 |
8.59 |
9.82 |
| PBIT/Cap. Employed (%) |
18.43 |
9.24 |
10.61 |
| PAT/Networth (%) |
26.08 |
4.84 |
1.45 |
| Tax/PBT (%) |
40.41 |
36.72 |
86.20 |
| Total Debt/Networth (x) |
2.40 |
1.22 |
1.13 |
| Long Term Debt/Networth (x) |
0.38 |
0.17 |
0.14 |
| PBDIT/Finance Charges (x) |
4.28 |
2.62 |
2.99 |
| Current Ratio (x) |
2.31 |
2.63 |
2.35 |
| RM Inventory (days consumption) |
128.38 |
59.35 |
81.83 |
| FG inventory (days cost of sales) |
64.04 |
54.12 |
63.16 |
| Receivables (days gross sales) |
129.61 |
111.20 |
86.19 |
| Creditors (days cost of sales) |
105.26 |
69.48 |
76.21 |
| Op. curr. assets (days OI) |
261.00 |
205.00 |
205.00 |
|
|
Financials