|
|
| International Combustion (India) Limited |
|
Financials-International Combustion (India) Limited| Sector: Heavy - General (CM) | | BSE:505737 | NSE:NA | Bloomberg:ICMB@IN | Reuters:INTC.BO | | Market Lot: 1 | Face Value: 10 | ISIN Demat: INE403C01014 |
|
|
| |
| Financials (Standalone) |
|
|
|
|
../financials/latestHalf.php
| Latest Quarterly/Halfyearly |
|
| As On(Months) |
31-Mar-2021(3) |
31-Mar-2020(3) |
% Change |
| Sales of Products/Services |
390.34 |
334.65 |
16.64 |
| Other Operating Income |
0.00 |
0.00 |
-- |
| Other Income |
2.65 |
4.89 |
-45.81 |
| Total Income |
392.99 |
339.54 |
15.74 |
| Total Expenses |
-388.92 |
-328.27 |
18.48 |
| OPBDIT |
781.91 |
667.81 |
17.09 |
| Interest |
0.00 |
0.00 |
-- |
| Depreciation |
-10.93 |
-328.27 |
-96.67 |
| Exceptional & Extraordinary Items |
0.00 |
0.00 |
-- |
| Prior Period Adjustments |
0.00 |
0.00 |
-- |
| Provision for Tax |
10.35 |
14.44 |
-28.32 |
| After Tax Profit |
14.42 |
25.72 |
-43.93 |
| 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 |
672.43 |
99.29 |
458.05 |
98.89 |
308.79 |
97.64 |
| Operating Income (OI) |
677.25 |
100.00 |
463.18 |
100.00 |
316.25 |
100.00 |
| OPBDIT |
115.97 |
17.12 |
53.38 |
11.53 |
41.80 |
13.22 |
| OPBDT |
108.55 |
16.03 |
41.36 |
8.93 |
24.74 |
7.82 |
| OPBT |
87.63 |
12.94 |
29.70 |
6.41 |
12.21 |
3.86 |
| Non-Operating Income |
1.16 |
0.17 |
0.14 |
0.03 |
0.33 |
0.11 |
| Extraordinary/Prior Period |
3.05 |
0.45 |
-3.79 |
-0.82 |
-5.27 |
-1.67 |
| Tax |
36.12 |
5.33 |
5.92 |
1.28 |
1.20 |
0.38 |
| Profit after tax(PAT) |
55.72 |
8.23 |
20.13 |
4.35 |
6.08 |
1.92 |
| Cash Profit |
76.64 |
11.32 |
31.79 |
6.86 |
18.61 |
5.88 |
| Dividend-Equity |
10.92 |
1.61 |
5.40 |
1.17 |
2.16 |
0.68 |
|
| As on |
31-Mar-06 |
|
31-Mar-05 |
|
31-Mar-04 |
|
| Assets |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Gross Block |
275.22 |
57.55 |
250.25 |
59.03 |
251.09 |
55.86 |
| Net Block |
109.03 |
22.80 |
102.42 |
24.16 |
108.05 |
24.04 |
| Capital WIP |
7.61 |
1.59 |
2.06 |
0.49 |
0.00 |
0.00 |
| Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory |
148.24 |
31.00 |
171.50 |
40.45 |
183.29 |
40.78 |
| Receivables |
158.46 |
33.13 |
102.51 |
24.18 |
112.96 |
25.13 |
| Other Current Assets |
54.88 |
11.48 |
45.46 |
10.72 |
45.17 |
10.05 |
| Balance Sheet Total(BT) |
478.23 |
100.00 |
423.95 |
100.00 |
449.48 |
100.00 |
| Liabilities |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Equity Share Capital |
22.72 |
4.75 |
21.60 |
5.10 |
21.60 |
4.81 |
| Reserves |
236.44 |
49.44 |
188.28 |
44.41 |
172.44 |
38.36 |
| Total Debt |
28.51 |
5.96 |
66.59 |
15.71 |
113.10 |
25.16 |
| Creditors and Acceptances |
101.68 |
21.26 |
75.62 |
17.84 |
80.68 |
17.95 |
| Other current liab/prov. |
88.87 |
18.58 |
71.85 |
16.95 |
61.67 |
13.72 |
| Balance Sheet Total(BT) |
478.23 |
100.00 |
423.95 |
100.00 |
449.48 |
100.00 |
|
| As on |
31-Mar-06 |
31-Mar-05 |
31-Mar-04 |
| OPBIT/Prod.cap.empl.(%) |
33.94 |
15.20 |
9.53 |
| PBIT/Cap. Employed (%) |
35.44 |
13.87 |
7.93 |
| PAT/Networth (%) |
21.50 |
9.59 |
3.13 |
| Tax/PBT (%) |
39.33 |
22.72 |
16.49 |
| Total Debt/Networth (x) |
0.11 |
0.32 |
0.58 |
| Long Term Debt/Networth (x) |
0.00 |
0.00 |
0.00 |
| PBDIT/Finance Charges (x) |
16.19 |
4.14 |
2.16 |
| Current Ratio (x) |
1.90 |
2.17 |
2.40 |
| RM Inventory (days consumption) |
102.37 |
151.54 |
267.34 |
| FG inventory (days cost of sales) |
25.49 |
60.47 |
98.80 |
| Receivables (days gross sales) |
75.29 |
70.63 |
116.43 |
| Creditors (days cost of sales) |
66.12 |
67.36 |
107.30 |
| Op. curr. assets (days OI) |
194.00 |
251.00 |
385.00 |
|
|
Financials