Frog Cellsat Ltd Annually Results

Gross Sales

157.73

135.19

132.97

120.92

87.02

Excise Duty

0

0

0

0

0

Net Sales

157.73

135.19

132.97

120.92

87.02

Other Operating Income

0

0

0

0

0

Other Income

3.25

1.09

2.94

8.48

1.49

Total Income

160.99

136.28

135.9

129.4

88.51

Total Expenditure

137.32

113.63

113.07

110.52

80.69

PBIDT

23.66

22.65

22.84

18.88

7.82

Interest

0.47

0.53

0.6

1.23

2.15

PBDT

23.19

22.11

22.24

17.66

5.67

Depreciation

3.11

1.61

1.36

1.77

2.95

Minority Interest Before NP

0

0

0

0

0

Tax

2.88

6.7

7.59

1.92

0.2

Deferred Tax

1.68

-1.29

-1.45

-0.29

1.13

Reported Profit After Tax

15.52

15.09

14.75

14.26

1.39

Minority Interest After NP

0

0

0

0

0

Net Profit after Minority Interest

15.52

15.09

14.75

14.26

1.39

Extra-ordinary Items

0.05

-1.69

0

0

0

Adjusted Profit After Extra-ordinary item

15.47

16.78

14.75

14.26

1.39

EPS (Unit Curr.)

10.08

11.41

2,949.24

2,851.53

278.23

Book Value (Unit Curr.)

0

0

0

0

0

Dividend (%)

0

0

0

0

0

Equity

15.44

15.38

0.05

0.05

0.05

Public Shareholding (Number)

0

0

0

0

0

Public Shareholding (%)

0

0

0

0

0

Pledged/Encumbered - No. of Shares

0

0

0

0

0

Pledged/Encumbered - % in Total Promoters Holding

0

0

0

0

0

Pledged/Encumbered - % in Total Equity

0

0

0

0

0

Non Encumbered - No. of Shares

0

0

0

0

0

Non Encumbered - % in Total Promoters Holding

0

0

0

0

0

Non Encumbered - % in Total Equity

0

0

0

0

0

PBIDTM(%)

15

16.75

17.17

15.61

8.98

PBDTM(%)

14.7

16.35

16.72

14.6

6.51

PATM(%)

9.83

11.16

11.09

11.79

1.59