Setco Automotive Ltd Annually Results

Gross Sales

718.63

640.67

545.57

435

359.26

Excise Duty

0

0

0

0

0

Net Sales

718.63

640.67

545.57

435

359.26

Other Operating Income

0

0

0

0

0

Other Income

11.71

2.72

4.49

9.9

8.66

Total Income

730.34

643.39

550.06

444.9

367.92

Total Expenditure

610.02

570.42

518.01

553.25

402.22

PBIDT

120.32

72.97

32.05

-108.35

-34.3

Interest

217.41

179.69

154.74

108.32

59.08

PBDT

-97.09

-106.72

-122.69

-216.67

-93.38

Depreciation

32.09

34.65

38.45

37.45

33.71

Minority Interest Before NP

0

0

0

0

0

Tax

-2.2

0

10.28

6.47

0.51

Deferred Tax

-0.65

-6.23

20.83

-3.1

-4.3

Reported Profit After Tax

-126.33

-135.14

-192.25

-257.49

-123.3

Minority Interest After NP

-21.24

-22.45

-39.78

-33.13

-3.22

Net Profit after Minority Interest

-105.09

-112.69

-152.47

-224.36

-120.08

Extra-ordinary Items

-0.57

-2.2

-10.27

-99.79

-32.76

Adjusted Profit After Extra-ordinary item

-104.52

-110.49

-142.2

-124.57

-87.32

EPS (Unit Curr.)

-7.86

-8.42

-11.4

-16.77

-8.98

Book Value (Unit Curr.)

0

0

0

0

0

Dividend (%)

0

0

0

0

0

Equity

26.75

26.75

26.75

26.75

26.75

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(%)

16.74

11.38

5.87

-24.9

-9.54

PBDTM(%)

-13.51

-16.65

-22.48

-49.8

-25.99

PATM(%)

-17.57

-21.09

-35.23

-59.19

-34.32