Simbhaoli Sugars Ltd Merged Annually Results

Gross Sales

1,071.06

1,249.31

1,013.69

1,661.07

1,492.06

Excise Duty

33.16

269.85

37.59

315.57

230.39

Net Sales

1,037.89

979.45

976.09

1,345.51

1,261.66

Other Operating Income

4.07

2.4

1.55

16.07

35.38

Other Income

7.13

4.67

7.65

21.35

6.4

Total Income

1,049.1

986.52

985.32

1,382.93

1,303.44

Total Expenditure

1,080.78

994.48

999.02

1,302.67

1,304.8

PBIDT

-31.67

-7.96

-13.69

80.26

-1.35

Interest

146.77

148.03

116.69

173.16

84.72

PBDT

-178.44

-156

-130.38

-92.9

-86.06

Depreciation

35.36

41.43

40.93

62.06

40.09

Minority Interest Before NP

0

0

0

0

0

Tax

0.83

1.28

3.16

4.76

0

Deferred Tax

8.93

-9.52

48.65

-45.72

-51.33

Reported Profit After Tax

-223.58

-189.22

-223.13

-114.01

-74.83

Minority Interest After NP

-2.94

-9.27

0.46

0.33

0

Net Profit after Minority Interest

-220.63

-179.94

-223.6

-114.33

-74.83

Extra-ordinary Items

-4.76

-10.51

0

-24.34

0

Adjusted Profit After Extra-ordinary item

-215.86

-169.43

-223.6

-89.99

-74.83

EPS (Unit Curr.)

-79.25

-64.8

-79.83

-41.27

-32.27

Book Value (Unit Curr.)

0

0

0

0

0

Dividend (%)

0

0

0

0

0

Equity

28.36

28.36

28.36

27.7

23.32

Public Shareholding (Number)

1,41,29,941

1,53,19,941

1,53,19,941

1,60,35,429

1,31,87,587

Public Shareholding (%)

50.06

54.27

54.27

58.15

56.84

Pledged/Encumbered - No. of Shares

22,50,000

22,50,000

22,50,000

22,50,000

22,65,770

Pledged/Encumbered - % in Total Promoters Holding

15.96

17.43

17.43

19.5

22.63

Pledged/Encumbered - % in Total Equity

7.96

7.96

7.96

8.15

9.77

Non Encumbered - No. of Shares

1,18,48,869

1,06,58,869

1,06,58,869

92,85,881

77,42,543

Non Encumbered - % in Total Promoters Holding

84.04

82.56

82.56

80.5

77.36

Non Encumbered - % in Total Equity

41.97

37.75

37.75

33.68

33.38

PBIDTM(%)

-3.05

-0.81

-1.4

5.96

-0.1

PBDTM(%)

-17.19

-15.92

-13.35

-6.9

-6.82

PATM(%)

-21.54

-19.31

-22.86

-8.47

-5.93