Noesis Industries Financial Statements

Noesis Industries Quarterly 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 Mar-2009 Dec-2008 Sep-2008 Jun-2008
Gross Sales 74.20 77 151 115 8.31
Excise Duty -- -- -- -- --
Net Sales 74.20 77 151 115 8.31
Other Operating Income 4.83 0.78 -- -- 0.24
Other Income (0.10) -- 0.07 0.07 (0.20)
Total Income 78.90 77.80 151 115 8.38
Total Expenditure ** 70.10 72.10 144 107 2.75
PBIDT 8.76 5.69 7.80 8.49 5.63
Interest 4.26 3.28 3.66 3.35 5.19
PBDT 4.50 2.41 4.14 5.14 0.44
Depreciation 0.13 0.14 0.13 0.14 0.13
Minority Interest Before NP -- -- -- -- --
Tax 0.87 0.51 0.61 1.13 (1.20)
Deferred Tax -- -- -- -- --
Reported Profit After Tax 3.50 1.76 3.40 3.87 1.47
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 3.50 1.76 3.40 3.87 1.47
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 3.50 1.76 3.40 3.87 1.47
EPS (Unit Curr.) -- 0.71 1.39 1.58 --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 24.60 24.60 24.60 24.60 24.60
Public Shareholding (Number) -- 14,072,767 14,234,000 14,404,000 --
Public Shareholding (%) -- 57.30 58 58.70 --
Pledged/Encumbered - No. of Shares -- 5,643,076 -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- 53.90 -- -- --
Pledged/Encumbered - % in Total Equity -- 23 -- -- --
Non Encumbered - No. of Shares -- 4,831,546 -- -- --
Non Encumbered - % in Total Promoters Holding -- 46.10 -- -- --
Non Encumbered - % in Total Equity -- 19.70 -- -- --
PBIDTM(%) 11.80 7.39 5.15 7.38 67.70
PBDTM(%) 6.07 3.13 2.74 4.47 5.29
PATM(%) 4.72 2.28 2.25 3.36 17.70
Open ZERO Brokerage Demat Account