Century Textiles LTD
Century Textiles LTD
Century Textiles LTD
Balance sheet Mar ' 09 Mar ' 08 Mar ' 07
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 93.04 93.04 93.04
Share Application Money 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00
Reserves & Surplus 1,385.43 1,193.69 963.25
Loan Funds
Secured Loans 1,714.98 1,359.01 929.87
Unsecured Loans 43.31 57.77 370.51
Total 3,236.76 2,703.51 2,356.67
USES OF FUNDS
Fixed Assets
Gross Block 4,549.78 3,694.86 3,523.54
Less : Revaluation Reserve 17.05 17.17 17.31
Less : Accumulated Depreciation 1,970.03 1,980.58 1,797.06
Net Block 2,562.70 1,697.11 1,709.17
Capital Work-in-progress 231.08 627.14 123.30
Investments 46.54 27.70 15.94
Net Current Assets
Current Assets, Loans & Advances 1,669.13 1,331.69 1,179.77
Less : Current Liabilities & Provisions 1,373.95 1,161.64 891.27
Total Net Current Assets 295.18 170.05 288.50
Miscellaneous expenses not written 101.26 181.51 219.76
Total 3,236.76 2,703.51 2,356.67
Note :
Book Value of Unquoted Investments 0.70 0.70 0.70
Market Value of Quoted Investments 50.55 65.29 53.35
Contingent liabilities 1,504.33 666.37 412.52
Number of Equity shares outstanding (in Lacs) 930.46 930.46 930.46
Source: Religare Technova
-
1
PROFIT AND LOSS SHEET Mar ' 09 Mar ' 08 Mar ' 07
Income :
Operating Income 3,882.10 3,501.61 3,179.42
Expenses
Material Consumed 1,386.93 1,254.15 1,090.60
Manufacturing Expenses 852.83 688.76 623.88
Personnel Expenses 312.52 280.68 367.57
Selling Expenses 533.27 418.65 388.31
Adminstrative Expenses 153.74 159.33 124.14
Expenses Capitalised -20.53 -8.74 -2.77
Cost Of Sales 3,218.76 2,792.83 2,591.73
Operating Profit 663.34 708.78 587.69
Other Recurring Income 35.22 33.52 35.59
Adjusted PBDIT 698.56 742.30 623.28
Financial Expenses 103.01 92.86 64.51
Depreciation 205.28 168.58 135.19
Other Write offs 10.89 2.62 2.30
Adjusted PBT 379.38 478.24 421.28
Tax Charges 82.15 94.30 79.79
Adjusted PAT 297.23 383.94 341.49
Non Recurring Items -44.43 -89.09 -70.68
Other Non Cash adjustments -16.26 -15.42 2.00
Reported Net Profit 264.80 303.43 282.25
Earnings Before Appropriation 377.09 389.54 349.89
Equity Dividend 41.87 41.87 34.89
Preference Dividend 0.00 0.00 0.00
Dividend Tax 7.12 7.12 4.89
Retained Earnings 328.10 340.55 310.11
-
2
CASH FLOW Mar ' 09 Mar ' 08 Mar ' 07