|
|
|
Financials-VST Industries Limited| Sector: Cigarettes | | BSE:509966 | NSE:VSTIND | Bloomberg:VST@IN | Reuters:VSTI.BO | | Market Lot: 1 | Face Value: 10 | ISIN Demat: INE710A01016 |
|
|
| |
| Financials (Standalone) |
|
|
|
|
../financials/latestHalf.php
| Latest Quarterly/Halfyearly |
|
| As On(Months) |
30-Jun-2021(3) |
30-Jun-2020(3) |
% Change |
| Sales of Products/Services |
3681.10 |
3149.10 |
16.89 |
| Other Operating Income |
0.00 |
0.00 |
-- |
| Other Income |
92.50 |
116.00 |
-20.26 |
| Total Income |
3773.60 |
3265.10 |
15.57 |
| Total Expenses |
-2825.50 |
-2244.90 |
25.86 |
| OPBDIT |
6599.10 |
5510.00 |
19.77 |
| Interest |
0.00 |
0.00 |
-- |
| Depreciation |
-63.90 |
-2244.90 |
-97.15 |
| Exceptional & Extraordinary Items |
0.00 |
0.00 |
-- |
| Prior Period Adjustments |
0.00 |
0.00 |
-- |
| Provision for Tax |
-243.70 |
-263.10 |
-7.37 |
| After Tax Profit |
704.40 |
757.10 |
-6.96 |
| Equity Capital |
0.00 |
0.00 |
-- |
| Reserves |
0.00 |
0.00 |
-- |
| Notes to Accounts |
|
|
|
|
| As on( Months ) |
31-Mar-07(12) |
|
31-Mar-06(12) |
|
31-Mar-05(12) |
|
| Profit / Loss A/C |
Rs mn |
%OI |
Rs mn |
%OI |
Rs mn |
%OI |
| Net Sales |
3328.28 |
99.67 |
3124.48 |
95.46 |
3079.06 |
96.99 |
| Operating Income (OI) |
3339.14 |
100.00 |
3273.05 |
100.00 |
3174.54 |
100.00 |
| OPBDIT |
906.19 |
27.14 |
1131.80 |
34.58 |
971.40 |
30.60 |
| OPBDT |
911.04 |
27.28 |
1132.31 |
34.59 |
970.60 |
30.57 |
| OPBT |
796.28 |
23.85 |
1029.90 |
31.47 |
875.53 |
27.58 |
| Non-Operating Income |
143.81 |
4.31 |
89.12 |
2.72 |
52.58 |
1.66 |
| Extraordinary/Prior Period |
-27.41 |
-0.82 |
-268.94 |
-8.22 |
19.89 |
0.63 |
| Tax |
361.76 |
10.83 |
419.10 |
12.80 |
407.76 |
12.84 |
| Profit after tax(PAT) |
550.92 |
16.50 |
430.98 |
13.17 |
540.23 |
17.02 |
| Cash Profit |
665.68 |
19.94 |
533.38 |
16.30 |
635.31 |
20.01 |
| Dividend-Equity |
308.84 |
9.25 |
193.02 |
5.90 |
193.02 |
6.08 |
|
| As on |
31-Mar-07 |
|
31-Mar-06 |
|
31-Mar-05 |
|
| Assets |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Gross Block |
1884.81 |
46.36 |
1717.62 |
49.98 |
1476.98 |
48.60 |
| Net Block |
901.05 |
22.16 |
831.72 |
24.20 |
679.26 |
22.35 |
| Capital WIP |
22.54 |
0.55 |
9.55 |
0.28 |
7.53 |
0.25 |
| Investments |
53.34 |
1.31 |
31.43 |
0.91 |
53.35 |
1.76 |
| Inventory |
580.00 |
14.27 |
494.66 |
14.39 |
488.38 |
16.07 |
| Receivables |
57.05 |
1.40 |
38.66 |
1.12 |
62.53 |
2.06 |
| Other Current Assets |
2451.76 |
60.30 |
2030.47 |
59.09 |
1747.73 |
57.51 |
| Balance Sheet Total(BT) |
4065.73 |
100.00 |
3436.49 |
100.00 |
3038.77 |
100.00 |
| Liabilities |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Equity Share Capital |
154.42 |
3.80 |
154.42 |
4.49 |
154.42 |
5.08 |
| Reserves |
1900.70 |
46.75 |
1714.30 |
49.89 |
1503.41 |
49.47 |
| Total Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Creditors and Acceptances |
1307.09 |
32.15 |
1169.16 |
34.02 |
996.71 |
32.80 |
| Other current liab/prov. |
703.52 |
17.30 |
398.61 |
11.60 |
384.24 |
12.64 |
| Balance Sheet Total(BT) |
4065.73 |
100.00 |
3436.49 |
100.00 |
3038.78 |
100.00 |
|
| As on |
31-Mar-07 |
31-Mar-06 |
31-Mar-05 |
| OPBIT/Prod.cap.empl.(%) |
495.90 |
477.07 |
204.19 |
| PBIT/Cap. Employed (%) |
44.66 |
45.70 |
57.49 |
| PAT/Networth (%) |
26.81 |
23.06 |
32.59 |
| Tax/PBT (%) |
39.64 |
49.30 |
43.01 |
| Total Debt/Networth (x) |
0.00 |
0.00 |
0.00 |
| Long Term Debt/Networth (x) |
0.00 |
0.00 |
0.00 |
| PBDIT/Finance Charges (x) |
-210.54 |
-1881.39 |
1296.73 |
| Current Ratio (x) |
1.54 |
1.64 |
1.66 |
| RM Inventory (days consumption) |
132.08 |
115.62 |
102.23 |
| FG inventory (days cost of sales) |
22.55 |
19.89 |
21.82 |
| Receivables (days gross sales) |
2.87 |
1.97 |
3.35 |
| Creditors (days cost of sales) |
196.09 |
199.30 |
165.13 |
| Op. curr. assets (days OI) |
118.00 |
92.00 |
117.00 |
|
|
Financials