HATSUN AGRO PRODUCT LTD.
NSE : HATSUNBSE : 531531ISIN
CODE : INE473B01035Industry : Consumer FoodHouse
: Private
BSE1090.55-22.3 (-2 % )
PREV CLOSE (Rs.) 1112.85
OPEN PRICE (Rs.) 1119.30
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 4573
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE1091.70 -22.4 (-2.01 % )
PREV CLOSE(Rs.) 1114.10
OPEN PRICE (Rs.) 1104.00
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 1091.70 (96 )
VOLUME 51834
TODAY'S LOW / HIGH(Rs.)
52 WK LOW / HIGH (Rs.)
Profit & Loss
(Rs in Million)
| Particulars | Mar 2010 | Mar 2009 |
|---|---|---|
| INCOME : | ||
| Gross Sales | 11408.76 | 10130.50 |
| Sales | 11408.76 | 10130.50 |
| Job Work/ Contract Receipts | NA | NA |
| Processing Charges / Service Income | NA | NA |
| Revenue from property development | NA | NA |
| Other Operational Income | 0.00 | 0.00 |
| Less: Excise Duty | NA | NA |
| Net Sales | 11408.76 | 10130.50 |
| EXPENDITURE : | NA | NA |
| Increase/Decrease in Stock | -166.43 | 144.36 |
| Raw Material Consumed | 8851.91 | 7371.71 |
| Opening Raw Materials | 69.79 | 76.04 |
| Purchases Raw Materials | 8893.83 | 7247.44 |
| Closing Raw Materials | 187.84 | 69.79 |
| Other Direct Purchases / Brought in cost | 76.14 | 118.02 |
| Other raw material cost | 0.00 | 0.00 |
| Power & Fuel Cost | 344.88 | 387.17 |
| Electricity & Power | 344.88 | 387.17 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 |
| Employee Cost | 364.52 | 294.93 |
| Salaries, Wages & Bonus | 277.43 | 221.72 |
| Contributions to EPF & Pension Funds | 17.29 | 15.80 |
| Workmen and Staff Welfare Expenses | 63.47 | 54.23 |
| Other Employees Cost | 6.34 | 3.18 |
| Other Manufacturing Expenses | 330.41 | 312.64 |
| Sub-contracted / Out sourced services | NA | NA |
| Processing Charges | 150.82 | 114.99 |
| Repairs and Maintenance | 114.40 | 111.01 |
| Packing Material Consumed | NA | NA |
| Other Mfg Exp | 65.19 | 86.64 |
| General and Administration Expenses | 241.00 | 212.98 |
| Rent , Rates & Taxes | 96.78 | 79.36 |
| Insurance | 15.65 | 24.42 |
| Printing and stationery | 16.15 | 17.75 |
| Professional and legal fees | NA | NA |
| Traveling and conveyance | 100.05 | 79.66 |
| Other Administration | 12.37 | 11.80 |
| Selling and Distribution Expenses | 681.88 | 589.01 |
| Advertisement & Sales Promotion | 253.20 | 144.75 |
| Sales Commissions & Incentives | 5.71 | 24.27 |
| Freight and Forwarding | 422.98 | 419.99 |
| Handling and Clearing Charges | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.00 |
| Miscellaneous Expenses | 127.12 | 207.68 |
| Bad debts /advances written off | 15.86 | 1.19 |
| Provision for doubtful debts | NA | NA |
| Losson disposal of fixed assets(net) | NA | NA |
| Losson foreign exchange fluctuations | NA | 100.92 |
| Losson sale of non-trade current investments | NA | NA |
| Other Miscellaneous Expenses | 111.26 | 105.57 |
| Less: Expenses Capitalised | NA | NA |
| Total Expenditure | 10775.28 | 9520.48 |
| Operating Profit (Excl OI) | 633.47 | 610.02 |
| Other Income | 29.30 | 18.15 |
| Interest Received | 3.85 | 1.60 |
| Dividend Received | NA | NA |
| Profit on sale of Fixed Assets | 7.33 | 6.03 |
| Profits on sale of Investments | NA | NA |
| Provision Written Back | NA | NA |
| Foreign Exchange Gains | 1.85 | NA |
| Others | 16.27 | 10.52 |
| Operating Profit | 662.77 | 628.18 |
| Interest | 278.30 | 213.16 |
| InterestonDebenture / Bonds | NA | NA |
| Interest on Term Loan | 231.61 | 166.91 |
| Intereston Fixed deposits | NA | NA |
| Bank Charges etc | 14.13 | 22.06 |
| Other Interest | 32.56 | 24.20 |
| PBDT | 384.47 | 415.01 |
| Depreciation | 268.12 | 216.79 |
| Profit Before Taxation & Exceptional Items | 116.35 | 198.22 |
| Exceptional Income / Expenses | NA | NA |
| Profit Before Tax | 116.35 | 198.22 |
| Provision for Tax | 88.46 | 79.54 |
| Current Income Tax | 19.60 | 58.84 |
| Deferred Tax | 85.41 | 12.45 |
| Other taxes | -16.55 | 8.26 |
| Profit After Tax | 27.89 | 118.68 |
| Extra items | 0.00 | 0.00 |
| Minority Interest | NA | NA |
| Share of Associate | NA | NA |
| Other Consolidated Items | NA | NA |
| Consolidated Net Profit | 27.89 | 118.68 |
| Adjustments to PAT | NA | NA |
| Profit Balance B/F | 205.27 | 127.13 |
| Appropriations | 233.15 | 245.82 |
| General Reserves | 1.35 | 11.97 |
| Proposed Equity Dividend | 10.18 | NA |
| Corporate dividend tax | 1.94 | 4.15 |
| Other Appropriation | 1.47 | 4.06 |
| Equity Dividend % | 15.00 | 30.00 |
| Earnings Per Share | 0.82 | 3.50 |
| Adjusted EPS | 0.14 | 0.60 |
