Company Profile

GODAWARI POWER & ISPAT LTD.

NSE : GPILBSE : 532734ISIN CODE : INE177H01013Industry : Steel & Iron ProductsHouse : Hira
BSE356.25-0.95 (-0.27 % )
PREV CLOSE (Rs.) 357.20
OPEN PRICE (Rs.) 343.85
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 5598
TODAY'S LOW / HIGH (Rs.)341.10 358.00
52 WK LOW / HIGH (Rs.)81 393.4
NSE354.80 -2.7 (-0.76 % )
PREV CLOSE(Rs.) 357.50
OPEN PRICE (Rs.) 344.00
BID PRICE (QTY) 354.80 (125 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 66180
TODAY'S LOW / HIGH(Rs.) 341.30 359.00
52 WK LOW / HIGH (Rs.)80.5 385

Profit & Loss

(Rs in Million)
Particulars Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016
INCOME :               
Gross Sales 32885.30 33216.40 25888.40 19940.80 22037.00
     Sales 31641.80 32003.30 24805.30 18645.70 20604.60
     Job Work/ Contract Receipts NA NA NA NA NA
     Processing Charges / Service Income NA NA NA 72.00 4.10
     Revenue from property development NA NA NA NA NA
     Other Operational Income 1243.40 1213.10 1083.00 1223.10 1428.30
Less: Excise Duty NA NA 614.50 1896.70 2239.70
Net Sales 32885.30 33216.40 25273.80 18044.10 19797.30
EXPENDITURE : NA NA NA NA NA
Increase/Decrease in Stock 449.10 -685.80 145.40 50.70 284.50
Raw Material Consumed 17695.70 19035.50 13861.80 11233.50 13322.30
     Opening Raw Materials 3648.70 2584.30 1145.00 1928.60 1500.10
     Purchases Raw Materials 16551.70 19514.80 15229.30 10388.10 13149.00
     Closing Raw Materials 3385.50 3648.70 2584.30 1145.00 1928.60
     Other Direct Purchases / Brought in cost 880.80 585.10 71.70 61.80 601.70
     Other raw material cost 0.00 0.00 0.00 0.00 0.00
Power & Fuel Cost 2427.70 2282.60 1673.20 1157.40 1177.70
     Electricity & Power 2391.60 2249.70 1635.70 1128.00 1137.40
     Oil, Fuel & Natural gas 0.00 0.00 0.00 0.00 0.00
     Coals etc 0.00 0.00 0.00 0.00 0.00
     Other power & fuel 36.10 32.90 37.50 29.50 40.30
Employee Cost 1304.20 1175.50 967.50 770.20 925.50
     Salaries, Wages & Bonus 1147.50 1044.60 847.00 683.50 827.70
     Contributions to EPF & Pension Funds 77.30 69.30 67.10 43.30 46.50
     Workmen and Staff Welfare Expenses 60.50 45.70 39.70 32.10 29.60
     Other Employees Cost 18.90 15.90 13.60 11.30 21.70
Other Manufacturing Expenses 2481.90 2197.00 1610.60 1321.10 1333.30
     Sub-contracted / Out sourced services NA NA NA NA NA
     Processing Charges NA NA NA NA NA
     Repairs and Maintenance 231.00 177.60 133.70 102.10 217.60
     Packing Material Consumed NA NA NA NA NA
     Other Mfg Exp 2250.80 2019.40 1476.90 1219.00 1115.70
General and Administration Expenses 399.10 373.90 343.20 200.90 229.00
     Rent , Rates & Taxes 103.20 97.50 118.30 54.30 47.40
     Insurance 28.90 14.00 13.80 9.60 13.40
     Printing and stationery 4.20 3.90 4.20 2.90 4.80
     Professional and legal fees 43.00 72.50 68.10 51.40 40.10
     Traveling and conveyance 51.90 46.40 36.90 27.80 46.80
     Other Administration 219.80 186.00 138.80 82.80 123.30
Selling and Distribution Expenses 1579.90 834.90 603.10 324.50 261.90
     Advertisement & Sales Promotion NA NA NA NA NA
     Sales Commissions & Incentives 36.90 44.40 61.90 26.70 42.30
     Freight and Forwarding 1359.40 515.60 329.20 243.80 149.90
     Handling and Clearing Charges 0.00 0.00 0.00 0.00 0.00
     Other Selling Expenses 183.70 274.90 212.00 54.00 69.70
Miscellaneous Expenses 332.50 109.20 102.80 96.60 176.70
     Bad debts /advances written off 178.10 NA NA NA NA
     Provision for doubtful debts NA 2.80 0.50 NA NA
     Losson disposal of fixed assets(net) NA 2.00 1.00 NA 5.10
     Losson foreign exchange fluctuations NA NA NA NA NA
     Losson sale of non-trade current investments NA NA 0.00 NA NA
     Other Miscellaneous Expenses 154.40 104.50 101.10 96.60 171.60
Less: Expenses Capitalised NA NA NA NA NA
Total Expenditure 26670.00 25322.70 19307.60 15154.90 17710.90
Operating Profit (Excl OI) 6215.20 7893.70 5966.20 2889.20 2086.40
Other Income 73.80 58.30 89.30 171.40 273.90
     Interest Received 32.40 31.60 84.30 119.00 173.50
     Dividend Received NA NA NA NA 6.00
     Profit on sale of Fixed Assets 13.70 NA NA 15.60 1.50
     Profits on sale of Investments NA NA NA 9.00 2.70
     Provision Written Back 27.30 NA NA NA 84.80
     Foreign Exchange Gains NA NA 2.80 18.40 NA
     Others 0.40 26.70 2.30 9.50 5.30
Operating Profit 6289.10 7952.00 6055.60 3060.60 2360.30
Interest 2119.30 2526.10 2633.10 2591.50 2520.00
     InterestonDebenture / Bonds 11.00 68.10 68.90 76.80 111.90
     Interest on Term Loan 1886.90 2113.00 2245.70 1547.40 1303.80
     Intereston Fixed deposits NA NA NA NA NA
     Bank Charges etc 66.40 184.40 153.60 243.70 565.20
     Other Interest 155.10 160.60 164.90 723.60 539.20
PBDT 4169.70 5425.90 3422.40 469.10 -159.70
Depreciation 1369.00 1328.50 1318.00 1200.90 1264.90
Profit Before Taxation & Exceptional Items 2800.80 4097.40 2104.50 -731.70 -1424.60
Exceptional Income / Expenses -102.90 NA -55.20 NA NA
Profit Before Tax 2697.90 4097.40 2049.30 -731.70 -1424.60
Provision for Tax 953.60 1529.10 -63.60 7.20 -471.30
     Current Income Tax 495.20 906.00 439.80 20.80 18.80
     Deferred Tax 458.40 623.20 -503.40 -13.60 -490.10
     Other taxes 916.80 1246.30 -1006.80 -27.20 -980.20
Profit After Tax 1744.30 2568.20 2112.90 -738.90 -953.40
Extra items NA NA NA NA NA
Minority Interest -101.10 -85.50 -70.70 -8.80 111.80
Share of Associate 28.10 38.40 34.00 2.70 -45.10
Other Consolidated Items NA NA NA NA NA
Consolidated Net Profit 1671.30 2521.10 2076.30 -745.10 -886.70
Adjustments to PAT NA NA NA NA NA
Profit Balance B/F 6198.20 3609.10 1542.20 2827.30 3924.20
Appropriations 7869.50 6130.20 3618.40 2082.20 3037.50
     General Reserves NA NA NA NA NA
     Proposed Equity Dividend NA NA NA NA NA
     Corporate dividend tax NA NA NA NA NA
     Other Appropriation NA -68.00 9.40 540.00 200.40
Equity Dividend % NA NA NA NA NA
Earnings Per Share 49.00 74.00 61.00 -22.00 -28.00
Adjusted EPS 49.00 74.00 61.00 -22.00 -28.00