Noesis Industries Financial Statements

Noesis Industries Annually Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar - - - -
Growth matrix (%)        
Revenue growth -- -- -- --
Op profit growth -- -- -- --
EBIT growth -- -- -- --
Net profit growth -- -- -- --
Profitability ratios (%)        
OPM -- -- -- --
EBIT margin -- -- -- --
Net profit margin -- -- -- --
RoCE -- -- -- --
RoNW -- -- -- --
RoA -- -- -- --
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS -- -- -- --
Book value per share -- -- -- --
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout -- -- -- --
Liquidity ratios        
Debtor days -- -- -- --
Inventory days -- -- -- --
Creditor days -- -- -- --
Leverage ratios        
Interest coverage -- -- -- --
Net debt / equity -- -- -- --
Net debt / op. profit -- -- -- --
Cost breakup ()        
Material costs -- -- -- --
Employee costs -- -- -- --
Other costs -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) - - - -
Revenue -- -- -- --
yoy growth (%) -- -- -- --
Raw materials -- -- -- --
As % of sales -- -- -- --
Employee costs -- -- -- --
As % of sales -- -- -- --
Other costs -- -- -- --
As % of sales -- -- -- --
Operating profit -- -- -- --
OPM -- -- -- --
Depreciation -- -- -- --
Interest expense -- -- -- --
Other income -- -- -- --
Profit before tax -- -- -- --
Taxes -- -- -- --
Tax rate -- -- -- --
Minorities and other -- -- -- --
Adj. profit -- -- -- --
Exceptional items -- -- -- --
Net profit -- -- -- --
yoy growth (%) -- -- -- --
NPM -- -- -- --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) - - - -
Profit before tax -- -- -- --
Depreciation -- -- -- --
Tax paid -- -- -- --
Working capital -- -- -- --
Other operating items -- -- -- --
Operating cashflow -- -- -- --
Capital expenditure -- -- -- --
Free cash flow -- -- -- --
Equity raised -- -- -- --
Investments -- -- -- --
Debt financing/disposal -- -- -- --
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash -- -- -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Jun-2009 - - -
Equity capital 29 -- -- --
Preference capital -- -- -- --
Reserves 85.10 -- -- --
Net worth 114 -- -- --
Minority interest
Debt 115 -- -- --
Deferred tax liabilities (net) 0.63 -- -- --
Total liabilities 230 -- -- --
Fixed assets 8.09 -- -- --
Intangible assets
Investments 15.70 -- -- --
Deferred tax asset (net) -- -- -- --
Net working capital 200 -- -- --
Inventories 64.70 -- -- --
Inventory Days -- -- -- --
Sundry debtors 133 -- -- --
Debtor days -- -- -- --
Other current assets 46 -- -- --
Sundry creditors (38) -- -- --
Creditor days -- -- -- --
Other current liabilities (5.70) -- -- --
Cash 6.04 -- -- --
Total assets 230 -- -- --
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Jun-2009 Jun-2008 Jun-2007 Jun-2006 Jun-2005
Gross Sales 418 359 248 178 111
Excise Duty -- -- -- -- --
Net Sales 418 359 248 178 111
Other Operating Income 5.61 0.36 -- -- --
Other Income -- -- 0.22 0.16 0.10
Total Income 423 359 248 179 111
Total Expenditure ** 390 331 224 164 100
PBIDT 33.40 28.50 24.50 14.60 10.70
Interest 17.20 13.70 6.60 4.47 3.06
PBDT 16.20 14.80 17.90 10.10 7.65
Depreciation 0.54 0.87 1.04 1.02 1.02
Minority Interest Before NP -- -- -- -- --
Tax 3.12 1.59 2 1.40 0.92
Deferred Tax -- -- -- (0.20) (0.30)
Reported Profit After Tax 12.50 12.30 14.90 7.85 5.94
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 12.50 12.30 14.90 7.85 5.94
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 12.50 12.30 14.90 7.85 5.94
EPS (Unit Curr.) 5.11 5.02 5 3.07 3.89
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 24.50 24.50 23.50 19.80 15.30
Public Shareholding (Number) 13,950,069 14,476,052 14,477,000 10,989,000 6,115,900
Public Shareholding (%) 56.80 59 59 55.70 40
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 8 7.95 9.87 8.19 9.68
PBDTM(%) 3.88 4.12 7.21 5.69 6.91
PATM(%) 3 3.44 5.98 4.40 5.37
Open ZERO Brokerage Demat Account