|
|
| Krypton Industries Limited |
|
Financials-Krypton Industries Limited| Sector: Tyres | | BSE:523550 | NSE:NA | Bloomberg:KRY@IN | Reuters:KRPT.BO | | Market Lot: 1 | Face Value: 10 | ISIN Demat: INE951B01014 |
|
|
| |
| Financials (Standalone) |
|
|
|
|
../financials/latestHalf.php
| Latest Quarterly/Halfyearly |
|
| As On(Months) |
31-Dec-2020(3) |
31-Dec-2019(3) |
% Change |
| Sales of Products/Services |
94.29 |
70.55 |
33.65 |
| Other Operating Income |
0.00 |
0.00 |
-- |
| Other Income |
5.12 |
0.05 |
10140.00 |
| Total Income |
99.41 |
70.60 |
40.81 |
| Total Expenses |
-97.28 |
-69.35 |
40.27 |
| OPBDIT |
196.69 |
139.95 |
40.54 |
| Interest |
0.00 |
0.00 |
-- |
| Depreciation |
-3.59 |
-69.35 |
-94.82 |
| Exceptional & Extraordinary Items |
0.00 |
0.00 |
-- |
| Prior Period Adjustments |
0.00 |
0.00 |
-- |
| Provision for Tax |
0.40 |
0.30 |
33.33 |
| After Tax Profit |
2.54 |
1.54 |
64.94 |
| 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 |
97.10 |
99.65 |
135.73 |
95.23 |
105.75 |
98.34 |
| Operating Income (OI) |
97.44 |
100.00 |
142.52 |
100.00 |
107.53 |
100.00 |
| OPBDIT |
21.47 |
22.03 |
29.94 |
21.01 |
36.17 |
33.63 |
| OPBDT |
19.31 |
19.82 |
26.65 |
18.70 |
31.80 |
29.57 |
| OPBT |
14.65 |
15.03 |
22.65 |
15.90 |
28.07 |
26.11 |
| Non-Operating Income |
1.72 |
1.76 |
1.02 |
0.71 |
1.00 |
0.93 |
| Extraordinary/Prior Period |
-1.51 |
-1.55 |
-1.99 |
-1.39 |
0.00 |
0.00 |
| Tax |
6.00 |
6.16 |
6.91 |
4.85 |
1.75 |
1.63 |
| Profit after tax(PAT) |
8.85 |
9.08 |
14.78 |
10.37 |
27.32 |
25.41 |
| Cash Profit |
13.52 |
13.87 |
18.78 |
13.17 |
31.05 |
28.87 |
| Dividend-Equity |
6.45 |
6.62 |
6.45 |
4.53 |
6.45 |
6.00 |
|
| As on |
31-Mar-06 |
|
31-Mar-05 |
|
31-Mar-04 |
|
| Assets |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Gross Block |
111.30 |
76.27 |
93.67 |
76.44 |
87.41 |
83.73 |
| Net Block |
66.33 |
45.46 |
53.38 |
43.56 |
51.11 |
48.96 |
| Capital WIP |
0.00 |
0.00 |
0.36 |
0.29 |
0.00 |
0.00 |
| Investments |
6.40 |
4.38 |
5.50 |
4.48 |
5.40 |
5.17 |
| Inventory |
24.35 |
16.68 |
26.27 |
21.44 |
28.83 |
27.61 |
| Receivables |
16.10 |
11.03 |
14.91 |
12.17 |
5.29 |
5.06 |
| Other Current Assets |
32.75 |
22.44 |
22.13 |
18.06 |
13.78 |
13.20 |
| Balance Sheet Total(BT) |
145.93 |
100.00 |
122.54 |
100.00 |
104.40 |
100.00 |
| Liabilities |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Equity Share Capital |
43.00 |
29.47 |
43.00 |
35.09 |
43.00 |
41.19 |
| Reserves |
34.27 |
23.48 |
32.78 |
26.75 |
25.36 |
24.29 |
| Total Debt |
43.52 |
29.82 |
24.98 |
20.39 |
21.49 |
20.58 |
| Creditors and Acceptances |
6.92 |
4.74 |
6.82 |
5.56 |
5.03 |
4.82 |
| Other current liab/prov. |
18.22 |
12.49 |
14.96 |
12.21 |
9.52 |
9.12 |
| Balance Sheet Total(BT) |
145.93 |
100.00 |
122.54 |
100.00 |
104.40 |
100.00 |
|
| As on |
31-Mar-06 |
31-Mar-05 |
31-Mar-04 |
| OPBIT/Prod.cap.empl.(%) |
14.69 |
27.34 |
38.41 |
| PBIT/Cap. Employed (%) |
14.08 |
24.88 |
37.22 |
| PAT/Networth (%) |
11.46 |
19.50 |
39.97 |
| Tax/PBT (%) |
40.41 |
31.84 |
6.03 |
| Total Debt/Networth (x) |
0.56 |
0.33 |
0.31 |
| Long Term Debt/Networth (x) |
0.22 |
0.00 |
0.00 |
| PBDIT/Finance Charges (x) |
10.07 |
8.80 |
8.51 |
| Current Ratio (x) |
2.91 |
2.91 |
3.29 |
| RM Inventory (days consumption) |
118.54 |
101.69 |
82.49 |
| FG inventory (days cost of sales) |
50.27 |
39.27 |
91.69 |
| Receivables (days gross sales) |
60.50 |
40.10 |
18.24 |
| Creditors (days cost of sales) |
33.22 |
22.10 |
25.73 |
| Op. curr. assets (days OI) |
274.00 |
161.00 |
137.00 |
|
|
Financials