Scribd Logo
Upload

Welcome to Scribd!

  • 34 views

    M Book 1

    Uploaded by

    marianmadhur
    This document is a profit and loss account for Steel Authority of India from March 2006 to March 2010 with projections for March 2011. It shows the company's income increasing each year from Rs. 30,269.7 crores to a projected Rs. 42,158.6 crores in 2011. Expenses also increased over this period, with operating profits rising from Rs. 6,554.77 crores to a projected Rs. 9,090.16 crores in 2011. Net profit increased from Rs. 4,012.97 crores to a projected Rs. 6,754.37 crores. Per share earnings are projected to increase from Rs. 9.72 to Rs. 16.35 over this period.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd

    M Book 1

    Uploaded by

    marianmadhur
    34 views2 pages
    This document is a profit and loss account for Steel Authority of India from March 2006 to March 2010 with projections for March 2011. It shows the company's income increasing each year from Rs. 30,269.7 crores to a projected Rs. 42,158.6 crores in 2011. Expenses also increased over this period, with operating profits rising from Rs. 6,554.77 crores to a projected Rs. 9,090.16 crores in 2011. Net profit increased from Rs. 4,012.97 crores to a projected Rs. 6,754.37 crores. Per share earnings are projected to increase from Rs. 9.72 to Rs. 16.35 over this period.

    Original Title

    mBook1

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document is a profit and loss account for Steel Authority of India from March 2006 to March 2010 with projections for March 2011. It shows the company's income increasing each year from Rs. 30,269.7 crores to a projected Rs. 42,158.6 crores in 2011. Expenses also increased over this period, with operating profits rising from Rs. 6,554.77 crores to a projected Rs. 9,090.16 crores in 2011. Net profit increased from Rs. 4,012.97 crores to a projected Rs. 6,754.37 crores. Per share earnings are projected to increase from Rs. 9.72 to Rs. 16.35 over this period.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    34 views2 pages

    M Book 1

    Uploaded by

    marianmadhur
    This document is a profit and loss account for Steel Authority of India from March 2006 to March 2010 with projections for March 2011. It shows the company's income increasing each year from Rs. 30,269.7 crores to a projected Rs. 42,158.6 crores in 2011. Expenses also increased over this period, with operating profits rising from Rs. 6,554.77 crores to a projected Rs. 9,090.16 crores in 2011. Net profit increased from Rs. 4,012.97 crores to a projected Rs. 6,754.37 crores. Per share earnings are projected to increase from Rs. 9.72 to Rs. 16.35 over this period.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 2

    PROFIT & LOSS ACCOUNT FOR STEEL AUTHORITY OF INDIA

    Mar '06 Mar ' 07 Mar '08 Mar ' 09 Mar ' 10 Projected 11
    Income
    Sales Turnover 32805.96 39722.59 46175.85 49331.47 43934.7
    Excise Duty 4605.48 5393.82 6217.18 5532.89 3386.88
    Net Sales 28200.48 34328.77 39958.67 43798.58 40547.82
    Other Income 937.94 1408.71 1701.59 2002.77 2768.23
    Stock Adjustments 1131.31 289.15 436.28 1872.87 -1157.45
    Total Income 30269.7 36026.6 42096.5 47674.2 42158.6
    Expenditure
    Raw Materials 15034.54 16252.28 17257.67 23915.45 20506.4
    Power & Fuel Cost 2489.74 2578.84 2825.56 3119.42 3369.35
    Employee Cost 4156.97 5087.76 7919.28 8401.73 5416.81
    Other Manufacturing Expenses 303.71 346.59 492.18 643.35 287.66
    Selling and Admin Expenses 1619.2 1602.31 1727.55 1701.52 0
    Miscellaneous Expenses 524.91 528.71 737.79 878.94 719.99
    Preoperative Exp Capitalised -1352.05 -1423.08 -1832.22 -1930.4 0
    Total Expenses 22777 24973.4 29127.8 36730 30300.2

    Operating Profit 6554.77 9644.51 11267.14 8941.44 9090.16


    PBDIT 7492.71 11053.22 12968.73 10944.21 11858.39
    Interest 467.76 332.13 250.94 253.24 402.01
    PBDT 7024.95 10721.09 12717.79 10690.97 11456.38
    Depreciation 1207.3 1211.48 1235.48 1285.12 1337.24
    Other Written Off 181.44 128.59 75.49 128.02 10.33
    Profit Before Tax 5636.21 9381.02 11406.8 9277.83 10108.8
    Extra-ordinary items 71.12 60.57 64.61 181.26 98.45
    PBT (Post Extra-ord Items) 5707.33 9441.59 11471.43 9459.09 10207.26
    Tax 1694.36 3253.8 3934.65 3284.28 3452.89
    Reported Net Profit 4012.97 6202.29 7536.78 6174.81 6754.37
    Total Value Addition 7742.48 8721.13 11870.14 12814.56 9793.81
    Preference Dividend 0 0 0 0 0
    Equity Dividend 826.08 1280.42 1528.25 1073.9 1363.03
    Corporate Dividend Tax 115.86 197.98 258.91 181.26 227.52
    Per share data (annualised)
    Shares in issue (lakhs) 41304 41304 41304 41304 41304
    Earning Per Share (Rs) 9.72 15.02 18.25 14.95 16.35

    Equity Dividend (%) 20 31 37 26 33


    Book Value (Rs) 30.51 41.92 55.84 67.75 80.66
    ORITY OF INDIA

    Projected 11

    You might also like