Markets & news

VST INDUSTRIES LTD.

NSE : VSTINDBSE : 509966ISIN CODE : INE710A01016Industry : Cigarettes/Tobacco MCap (Rs. in Mn) : 35866.18 Face Value (Rs.) : 10 House : VST Industries - MNC
BSECurrent Price (Rs.) 211.15Change (Rs.)1.2 (+0.57 %)
PREV CLOSE (Rs.) 209.95
OPEN PRICE (Rs.) 209.95
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 11617
TODAY'S LOW / HIGH (Rs.)209.60 211.90
52 WK LOW / HIGH (Rs.)199.7 286.4
NSECurrent Price (Rs.) 210.95Change (Rs.)1.09 (+0.52 %)
PREV CLOSE( Rs. ) 209.86
OPEN PRICE (Rs.) 212.00
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 210.95 (1181)
VOLUME 119333
TODAY'S LOW / HIGH(Rs.) 209.70 212.30
52 WK LOW / HIGH (Rs.)200 286.78
GO

Profit & Loss

Select year
(Rs.in Crore)
Particulars
Mar 2010
Mar 2009
Mar 2008
Mar 2007
Mar 2006
INCOME :
  
  
  
  
  
Gross Sales
1125.42
1004.75
773.63
725.56
753.22
     Sales
1125.42
1004.74
773.44
725.23
753.22
     Job Work/ Contract Receipts
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
0.00
0.01
0.20
0.33
0.00
Less: Excise Duty
653.95
624.26
433.47
389.03
408.14
Net Sales
471.47
380.49
340.17
336.53
345.09
EXPENDITURE :
Increase/Decrease in Stock
-1.60
-2.93
0.49
-0.73
2.46
Raw Material Consumed
263.45
183.86
136.42
117.26
117.28
     Opening Raw Materials
105.29
59.55
41.30
36.29
34.16
     Purchases Raw Materials
305.76
229.59
154.67
122.28
119.41
     Closing Raw Materials
147.60
105.29
59.55
41.30
36.29
     Other Direct Purchases / Brought in cost
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
2.17
2.20
2.36
2.14
2.27
     Electricity & Power
2.17
2.20
2.36
2.14
2.27
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
0.00
0.00
Employee Cost
51.68
44.05
41.30
50.99
37.20
     Salaries, Wages & Bonus
42.73
35.51
34.53
42.66
29.17
     Contributions to EPF & Pension Funds
4.85
4.64
2.76
4.23
4.08
     Workmen and Staff Welfare Expenses
4.10
3.90
4.01
4.11
3.96
     Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
4.25
3.51
3.96
4.02
3.68
     Sub-contracted / Out sourced services
     Processing Charges
     Repairs and Maintenance
0.94
0.77
0.82
0.96
0.99
     Packing Material Consumed
     Other Mfg Exp
3.31
2.74
3.14
3.06
2.69
General and Administration Expenses
17.39
16.01
14.45
31.33
32.60
     Rent , Rates & Taxes
10.77
9.98
9.64
26.90
29.36
     Insurance
0.88
0.91
0.90
0.87
0.91
     Printing and stationery
     Professional and legal fees
     Traveling and conveyance
     Other Administration
5.75
5.12
3.91
3.56
2.32
Selling and Distribution Expenses
35.45
34.30
37.49
34.33
34.20
     Advertisement & Sales Promotion
9.70
11.16
14.05
15.05
15.36
     Sales Commissions & Incentives
     Freight and Forwarding
9.56
8.95
9.58
7.87
7.57
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
16.19
14.19
13.86
11.41
11.28
Miscellaneous Expenses
16.22
32.36
20.10
16.66
13.65
     Bad debts /advances written off
     Provision for doubtful debts
     Losson disposal of fixed assets(net)
0.01
0.03
     Losson foreign exchange fluctuations
15.61
0.65
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
16.22
16.73
19.43
16.66
13.65
Less: Expenses Capitalised
Total Expenditure
389.00
313.35
256.58
256.01
243.34
Operating Profit (Excl OI)
82.47
67.14
83.58
80.52
101.75
Other Income
33.42
22.79
16.61
16.66
23.22
     Interest Received
2.33
1.32
2.26
1.59
2.82
     Dividend Received
     Profit on sale of Fixed Assets
0.11
0.18
0.36
     Profits on sale of Investments
13.12
12.12
7.43
9.35
2.99
     Provision Written Back
3.25
0.27
0.71
10.98
     Foreign Exchange Gains
7.26
0.58
0.13
     Others
7.34
9.07
6.91
4.26
5.93
Operating Profit
115.89
89.92
100.19
97.18
124.96
Interest
0.03
0.13
0.13
0.09
0.08
     InterestonDebenture / Bonds
     Interest on Term Loan
     Intereston Fixed deposits
     Bank Charges etc
     Other Interest
0.03
0.13
0.13
0.09
0.08
PBDT
115.86
89.80
100.06
97.09
124.88
Depreciation
17.95
15.91
13.81
11.56
10.33
Profit Before Taxation & Exceptional Items
97.91
73.89
86.25
85.52
114.56
Exceptional Income / Expenses
-12.41
12.61
-29.11
Profit Before Tax
85.50
86.50
86.25
85.52
85.44
Provision for Tax
23.49
24.58
27.78
29.93
41.05
     Current Income Tax
27.50
23.06
24.83
32.90
37.23
     Deferred Tax
-4.15
0.74
1.79
-6.45
-2.13
     Other taxes
0.14
0.78
1.15
3.48
5.94
Profit After Tax
62.01
61.92
58.48
55.59
44.40
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
Share of Associate
Other Consolidated Items
Consolidated Net Profit
62.01
61.92
58.48
55.59
44.40
Adjustments to PAT
Profit Balance B/F
83.74
82.28
64.68
51.84
50.06
Appropriations
145.75
144.19
123.16
107.43
94.45
     General Reserves
6.25
6.25
6.00
6.00
20.00
     Proposed Equity Dividend
46.33
46.33
30.88
30.88
19.30
     Corporate dividend tax
7.69
7.87
5.25
5.25
2.71
     Other Appropriation
-1.25
0.62
0.61
Equity Dividend %
300.00
300.00
200.00
200.00
125.00
Earnings Per Share
40.00
40.00
38.00
36.00
29.00
Adjusted EPS
4.00
4.00
3.00
3.00
3.00
BACK TO TOP