|
|
| |
| KEY PERFORMANCE INDICATORS - LAST ELEVEN
YEARS |
| |
| SWARAJ MAZDA LIMITED |
| |
| Rs. Million |
| |
1997-98 |
1998-99 |
1999-00 |
2000-01 |
2001-02 |
2002-03 |
2003-04 |
2004-05 |
2005-06 |
2006-07 |
2007-08 |
| Sales (Nos.) |
3303 |
2975 |
3983 |
5069 |
6222 |
8101 |
10279 |
12353 |
11887 |
10841 |
11272 |
| Net Revenue |
1510 |
1372 |
1855 |
2360 |
2978 |
3723 |
4777 |
5899 |
6126 |
6055 |
6714 |
| Operating Profit |
125 |
91 |
90 |
137 |
178 |
277 |
361 |
443 |
353 |
354 |
537 |
| Margin |
8.3% |
6.6% |
4.9% |
5.8% |
6.0% |
7.4% |
5.8% |
7.5% |
5.8% |
5.85% |
8.00% |
| Interest |
45 |
47 |
39 |
57 |
58 |
31 |
16 |
40 |
73 |
93 |
117 |
| Cash Profit |
80 |
44 |
51 |
80 |
120 |
246 |
280 |
403 |
280 |
261 |
420 |
| Margin |
5.3% |
3.2% |
2.7% |
3.4% |
4.0% |
6.6% |
4.6% |
6.8% |
4.6% |
4.31% |
6.26% |
| Depreciation |
11 |
13 |
14 |
15 |
16 |
21 |
21 |
25 |
27 |
29 |
33 |
| Profit Before Tax (PBT) |
69 |
31 |
37 |
65 |
104 |
225 |
253 |
378 |
253 |
232 |
387 |
| Margin |
4.6% |
2.3% |
2.0% |
2.8% |
3.5% |
6.0% |
4.1% |
6.4% |
4.1% |
3.83% |
5.76% |
| Extra Ordinary Item
|
6 |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
-- |
| Income Tax |
8 |
5 |
9 |
25 |
36 |
79 |
114 |
136 |
85 |
71 |
135 |
| Profit After Tax (PAT) |
67 |
26 |
28 |
40 |
68 |
146 |
168 |
242 |
168 |
161 |
252 |
| Dividend |
|
| - Rate |
-- |
-- |
10% |
15% |
25% |
45% |
70% |
75% |
55% |
55% |
55% |
| - Outflow |
-- |
-- |
13 |
17 |
26 |
53 |
83 |
90 |
66 |
67 |
67 |
| - Payout Ratio |
-- |
-- |
46% |
43% |
38% |
36% |
40% |
37% |
39% |
42% |
27% |
| Equity Share Capital |
105 |
105 |
105 |
105 |
105 |
105 |
105 |
105 |
105 |
105 |
105 |
| Net Worth |
111 |
136 |
152 |
174 |
188 |
281 |
408 |
561 |
663 |
757 |
831 |
| Earnings Per Share (Rs.) |
6.4 |
2.4 |
2.7 |
3.8 |
6.5 |
13.9 |
20.0 |
23.1 |
16.0 |
15.3 |
24.0 |
| Book Value Per Share (Rs.) |
10.6 |
13.0 |
14.5 |
16.6 |
17.9 |
26.8 |
38.9 |
53.5 |
63.2 |
72.1 |
89.1 |
| Return on Avg. Net Worth
|
-- |
20.8% |
19.8% |
24.4% |
37.3% |
62.2% |
60.9% |
50.0% |
27.5% |
22.70% |
29.80% |
|
|