P&G_bs_pl
of 6
-
Upload
ishu-singla -
Category
Documents
-
view
218 -
download
0
Transcript of P&G_bs_pl
-
8/7/2019 P&G_bs_pl
1/4
Balance Sheet of Procter an ------------------- in Rs. Cr. -------------------
Jun '01 Jun '02 Jun '03 Jun '04 Jun '05
12 mths 12 mths 12 mths 12 mths 12 mths
Sources Of Funds
Total Share Capital 21.64 21.64 21.64 32.46 32.46Equity Share Capital 21.64 21.64 21.64 32.46 32.46
Share Application Money 0 0 0 0 0
Preference Share Capital 0 0 0 0 0
Reserves 162.16 196.22 208.72 216.66 193.22
Revaluation Reserves 0 0 0 0 0
Networth 183.8 217.86 230.36 249.12 225.68
Secured Loans 0 0 0 0 0
Unsecured Loans 0 0 0 0 0
Total Debt 0 0 0 0 0
Total Liabilities 183.8 217.86 230.36 249.12 225.68Jun '01 Jun '02 Jun '03 Jun '04 Jun '05
0 0 0 0 0
12 mths 12 mths 12 mths 12 mths 12 mths
Application Of Funds
Gross Block 215.14 221.53 177.95 170.88 178.76
Less: Accum. Depreciation 99.82 114.86 103.64 90.68 99.69
Net Block 115.32 106.67 74.31 80.2 79.07
Capital Work in Progress 9.08 0 2.22 1.43 9.96
Investments 6.53 0.01 0.01 0.01 0.01Inventories 39.3 33.38 37.25 44.34 54.9
Sundry Debtors 35.17 28.05 41.84 49.22 43.48
Cash and Bank Balance 43.19 64.47 103.86 50.7 47.73
Total Current Assets 117.66 125.9 182.95 144.26 146.11
Loans and Advances 162.44 185.88 149.6 77.96 83.38
Fixed Deposits 5.46 1.69 22.41 177.44 178.26
Total CA, Loans & Advances 285.56 313.47 354.96 399.66 407.75
Deffered Credit 0 0 0 0 0
Current Liabilities 140.76 153.79 148.37 155.85 120.72
Provisions 91.91 48.49 52.77 76.34 150.38
Total CL & Provisions 232.67 202.28 201.14 232.19 271.1
Net Current Assets 52.89 111.19 153.82 167.47 136.65
Miscellaneous Expenses 0 0 0 0 0
Total Assets 183.82 217.87 230.36 249.11 225.69
Contingent Liabilities 28.23 37.57 56.98 96.6 51.87
Book Value (Rs) 84.94 100.67 106.45 76.75 69.52
-
8/7/2019 P&G_bs_pl
2/4
Balance Sheet of Procter and Ga ------------------- in Rs. Cr. -------------------
Jun '06 Jun '07 Jun '08 Jun '09 Jun '10
12 mths 12 mths 12 mths 12 mths 12 mths
Sources Of Funds
Total Share Capital 32.46 32.46 32.46 32.46 32.46Equity Share Capital 32.46 32.46 32.46 32.46 32.46
Share Application Money 0 0 0 0 0
Preference Share Capital 0 0 0 0 0
Reserves 240.2 258.72 314.18 407.58 502.18
Revaluation Reserves 0 0 0 0 0
Networth 272.66 291.18 346.64 440.04 534.64
Secured Loans 0 0 0 0 0
Unsecured Loans 0 0 0 0 0
Total Debt 0 0 0 0 0
Total Liabilities 272.66 291.18 346.64 440.04 534.64Jun '06 Jun '07 Jun '08 Jun '09 Jun '10
0 0 0 0 0
12 mths 12 mths 12 mths 12 mths 12 mths
Application Of Funds
Gross Block 127.01 163.62 203.09 221.82 242.97
Less: Accum. Depreciation 61.64 69.61 80.01 89.54 112.57
Net Block 65.37 94.01 123.08 132.28 130.4
Capital Work in Progress 29.18 33.47 12.88 24.51 66.44
Investments 0 0 0 0 0Inventories 28.31 31.36 46.52 53.98 54.41
Sundry Debtors 8.77 14.64 13.34 22.51 28.68
Cash and Bank Balance 54.49 4.35 6.67 4.52 8.76
Total Current Assets 91.57 50.35 66.53 81.01 91.85
Loans and Advances 70.75 260.73 208.95 336.65 322.4
Fixed Deposits 191.27 24.89 159.81 83.51 223.57
Total CA, Loans & Advances 353.59 335.97 435.29 501.17 637.82
Deffered Credit 0 0 0 0 0
Current Liabilities 79.93 93.14 142.58 127.44 209.05
Provisions 95.56 79.13 82.03 90.5 90.96
Total CL & Provisions 175.49 172.27 224.61 217.94 300.01
Net Current Assets 178.1 163.7 210.68 283.23 337.81
Miscellaneous Expenses 0 0 0 0 0
Total Assets 272.65 291.18 346.64 440.02 534.65
Contingent Liabilities 136.22 98.56 25.55 55.06 63.85
Book Value (Rs) 84 89.7 106.79 135.56 164.7
-
8/7/2019 P&G_bs_pl
3/4
Procter and Gamble Hygiene Previous Years Next Years
Profit & Loss account ------------------- in Rs. Cr. -------------------
Jun '01 Jun '02 Jun '03 Jun '04 Jun '05
12 mths 12 mths 12 mths 12 mths 12 mths
Income
Sales Turnover 448.02 449.81 474.25 616.01 738.1Excise Duty 40.43 40.39 37.37 41.22 56.1
Net Sales 407.59 409.42 436.88 574.79 682
Other Income 25.28 10.94 1.09 7.79 25.86
Stock Adjustments -1.16 -2.28 2.09 -5.93 11.65
Total Income 431.71 418.08 440.06 576.65 719.51
Expenditure
Raw Materials 174.67 165.77 184.96 261.53 332.36
Power & Fuel Cost 5.7 5.39 4.28 4.97 6.85
Employee Cost 33.12 30.85 31.93 32.69 37.37
Other Manufacturing Expens 15.74 16.32 14.09 37.45 60.34Selling and Admin Expenses 51.17 49.09 73.26 74.84 84.62
Miscellaneous Expenses 22.48 32.77 29 24.9 38.28
Preoperative Exp Capitalised 0 0 0 0 0
Total Expenses 302.88 300.19 337.52 436.38 559.82
Jun '01 Jun '02 Jun '03 Jun '04 Jun '05
12 mths 12 mths 12 mths 12 mths 12 mths
Operating Profit 103.55 106.95 101.45 132.48 133.83
PBDIT 128.83 117.89 102.54 140.27 159.69Interest 0.27 0.04 0.55 0.39 0.05
PBDT 128.56 117.85 101.99 139.88 159.64
Depreciation 29.35 19.65 13.06 11.56 12.4
Other Written Off 0 0 0 0 0
Profit Before Tax 99.21 98.2 88.93 128.32 147.24
Extra-ordinary items 3.05 3.83 7.48 0.14 25.79
PBT (Post Extra-ord Items) 102.26 102.03 96.41 128.46 173.03
Tax 19.58 24.99 24.61 35 48.42
Reported Net Profit 82.68 77.01 68.04 92.17 124.61
Total Value Addition 128.21 134.43 152.56 174.85 227.47
Preference Dividend 0 0 0 0 0
Equity Dividend 86.56 43.28 43.28 64.92 129.84
Corporate Dividend Tax 9.47 0 5.55 8.48 18.21
Per share data (annualised)
Shares in issue (lakhs) 216.4 216.4 216.4 324.61 324.61
Earning Per Share (Rs) 38.21 35.59 31.44 28.39 38.39
Equity Dividend (%) 400 200 200 200 400
Book Value (Rs) 84.94 100.67 106.45 76.75 69.52
-
8/7/2019 P&G_bs_pl
4/4
Procter and Gamble Hygiene an
Profit & Loss account ------------------- in Rs. Cr. -------------------
Jun '06 Jun '07 Jun '08 Jun '09 Jun '10
12 mths 12 mths 12 mths 12 mths 12 mths
Income
Sales Turnover 596.75 552.95 652.65 773.03 914.19Excise Duty 30.98 15.37 8.7 0.22 12.97
Net Sales 565.77 537.58 643.95 772.81 901.22
Other Income 28.01 15.99 13.53 19.74 27.69
Stock Adjustments -13.08 1.8 13.18 4.1 -0.47
Total Income 580.7 555.37 670.66 796.65 928.44
Expenditure
Raw Materials 182.86 152.54 190.78 239.68 282.6
Power & Fuel Cost 5.52 5.66 8.26 7.84 6.19
Employee Cost 33.99 37.72 54.65 59.21 74.91
Other Manufacturing Expenses 69.01 58.83 64.07 66.3 75.62Selling and Admin Expenses 90.92 103.61 131.29 159.17 196.26
Miscellaneous Expenses 41.4 42.53 29.38 30.21 34.18
Preoperative Exp Capitalised 0 0 0 0 0
Total Expenses 423.7 400.89 478.43 562.41 669.76
Jun '06 Jun '07 Jun '08 Jun '09 Jun '10
12 mths 12 mths 12 mths 12 mths 12 mths
Operating Profit 128.99 138.49 178.7 214.5 230.99
PBDIT 157 154.48 192.23 234.24 258.68Interest 0.11 0.01 0.02 0 0.03
PBDT 156.89 154.47 192.21 234.24 258.65
Depreciation 7.92 8.98 12.12 14.37 25.03
Other Written Off 0 0 0 0 0
Profit Before Tax 148.97 145.49 180.09 219.87 233.62
Extra-ordinary items 44.36 -10.72 0.48 11.79 0
PBT (Post Extra-ord Items) 193.33 134.77 180.57 231.66 233.62
Tax 53.83 44.96 49.15 52.81 53.86
Reported Net Profit 139.51 89.82 131.42 178.85 179.77
Total Value Addition 240.84 248.34 287.65 322.73 387.16
Preference Dividend 0 0 0 0 0
Equity Dividend 81.15 64.92 64.92 73.04 73.04
Corporate Dividend Tax 11.38 11.03 11.03 12.41 12.13
Per share data (annualised)
Shares in issue (lakhs) 324.61 324.61 324.61 324.61 324.61
Earning Per Share (Rs) 42.98 27.67 40.48 55.1 55.38
Equity Dividend (%) 250 200 200 225 225
Book Value (Rs) 84 89.7 106.79 135.56 164.7
Previous Years
