|
|
| Brady & Morris Engg Company Limited |
|
Financials-Brady & Morris Engg Company Limited| Sector: Engineering - Others | | BSE:505690 | NSE:NA | Bloomberg:BMEC@IN | Reuters:BMEC.BO | | Market Lot: 1 | Face Value: 10 | ISIN Demat: INE856A01017 |
|
|
| |
| Financials (Standalone) |
|
|
|
|
../financials/latestHalf.php
| Latest Quarterly/Halfyearly |
|
| As On(Months) |
31-Mar-2021(12) |
31-Mar-2020(12) |
% Change |
| Sales of Products/Services |
380.92 |
440.04 |
-13.44 |
| Other Operating Income |
0.00 |
0.00 |
-- |
| Other Income |
7.94 |
7.72 |
2.85 |
| Total Income |
388.86 |
447.76 |
-13.15 |
| Total Expenses |
-362.22 |
-407.62 |
-11.14 |
| OPBDIT |
751.08 |
855.38 |
-12.19 |
| Interest |
0.00 |
0.00 |
-- |
| Depreciation |
-6.40 |
-407.62 |
-98.43 |
| Exceptional & Extraordinary Items |
0.00 |
0.00 |
-- |
| Prior Period Adjustments |
0.00 |
0.00 |
-- |
| Provision for Tax |
-0.35 |
-3.50 |
-90.00 |
| After Tax Profit |
26.29 |
18.39 |
42.96 |
| 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-03(12) |
|
| Profit / Loss A/C |
Rs mn |
%OI |
Rs mn |
%OI |
Rs mn |
%OI |
| Net Sales |
97.52 |
94.64 |
57.72 |
93.68 |
22.70 |
73.76 |
| Operating Income (OI) |
103.04 |
100.00 |
61.62 |
99.99 |
30.78 |
99.99 |
| OPBDIT |
9.00 |
8.73 |
5.97 |
9.68 |
7.30 |
23.71 |
| OPBDT |
6.96 |
6.75 |
4.11 |
6.66 |
5.03 |
16.34 |
| OPBT |
4.49 |
4.36 |
1.85 |
3.01 |
2.81 |
9.13 |
| Non-Operating Income |
0.06 |
0.06 |
0.08 |
0.13 |
-0.56 |
-1.83 |
| Extraordinary/Prior Period |
-0.06 |
-0.06 |
-0.38 |
-0.62 |
-0.19 |
-0.62 |
| Tax |
1.67 |
1.62 |
0.71 |
1.16 |
0.67 |
2.19 |
| Profit after tax(PAT) |
2.82 |
2.73 |
0.84 |
1.36 |
1.38 |
4.49 |
| Cash Profit |
5.29 |
5.13 |
3.09 |
5.02 |
3.60 |
11.70 |
| Dividend-Equity |
1.12 |
1.09 |
0.90 |
1.46 |
0.90 |
2.92 |
|
| As on |
31-Mar-06 |
|
31-Mar-05 |
|
31-Mar-03 |
|
| Assets |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Gross Block |
42.43 |
62.07 |
36.77 |
64.61 |
36.21 |
67.27 |
| Net Block |
20.54 |
30.04 |
16.80 |
29.52 |
19.19 |
35.65 |
| Capital WIP |
0.08 |
0.11 |
0.74 |
1.30 |
0.00 |
0.00 |
| Investments |
0.63 |
0.92 |
0.63 |
1.10 |
0.13 |
0.24 |
| Inventory |
25.63 |
37.49 |
19.10 |
33.57 |
7.18 |
13.34 |
| Receivables |
16.79 |
24.55 |
15.79 |
27.75 |
22.73 |
42.22 |
| Other Current Assets |
4.71 |
6.88 |
3.85 |
6.76 |
4.60 |
8.55 |
| Balance Sheet Total(BT) |
68.36 |
100.00 |
56.92 |
100.00 |
53.82 |
100.00 |
| Liabilities |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Equity Share Capital |
7.50 |
10.97 |
7.50 |
13.18 |
7.50 |
13.93 |
| Reserves |
17.94 |
26.24 |
16.40 |
28.81 |
16.73 |
31.08 |
| Total Debt |
17.99 |
26.32 |
14.96 |
26.29 |
20.15 |
37.44 |
| Creditors and Acceptances |
20.99 |
30.70 |
14.84 |
26.07 |
7.62 |
14.16 |
| Other current liab/prov. |
3.94 |
5.77 |
3.21 |
5.65 |
1.82 |
3.38 |
| Balance Sheet Total(BT) |
68.36 |
100.00 |
56.92 |
100.00 |
53.82 |
100.00 |
|
| As on |
31-Mar-06 |
31-Mar-05 |
31-Mar-03 |
| OPBIT/Prod.cap.empl.(%) |
15.28 |
9.91 |
11.48 |
| PBIT/Cap. Employed (%) |
15.06 |
8.95 |
9.75 |
| PAT/Networth (%) |
11.07 |
3.51 |
5.70 |
| Tax/PBT (%) |
37.23 |
45.89 |
32.76 |
| Total Debt/Networth (x) |
0.71 |
0.63 |
0.83 |
| Long Term Debt/Networth (x) |
0.13 |
0.01 |
0.00 |
| PBDIT/Finance Charges (x) |
4.41 |
3.04 |
2.88 |
| Current Ratio (x) |
1.89 |
2.15 |
3.66 |
| RM Inventory (days consumption) |
147.92 |
195.86 |
114.18 |
| FG inventory (days cost of sales) |
0.00 |
0.00 |
0.00 |
| Receivables (days gross sales) |
56.22 |
89.05 |
328.53 |
| Creditors (days cost of sales) |
81.47 |
97.32 |
118.47 |
| Op. curr. assets (days OI) |
167.00 |
230.00 |
406.00 |
|
|
Financials