Beruflich Dokumente
Kultur Dokumente
Mar'12
INCOME:
Sales Turnover
Excise Duty
NET SALES
Other Income
TOTAL INCOME
EXPENDITURE:
Manufacturing Expenses
Material Consumed
Personal Expenses
Selling Expenses
Administrative Expenses
Expenses Capitalised
Provisions Made
TOTAL EXPENDITURE
Operating Profit
EBITDA
Depreciation
Other Write-offs
EBIT
Interest
EBT
Taxes
Profit and Loss for the Year
Non Recurring Items
Other Non Cash Adjustments
Other Adjustments
REPORTED PAT
KEY ITEMS
Preference Dividend
Equity Dividend
Equity Dividend (%)
Shares in Issue (Lakhs)
EPS - Annualised (Rs)
Mar'10
12 Months
Mar'11
12
Months
12 Months
Mar'09
12
Months
Mar'08
12
Months
2,913.51
128.61
2,784.90
0
2,785.14
2,643.60
96.46
2,547.13
0
2,547.62
2,305.59
71.61
2,233.98
0
2,239.55
2,223.41
99.7
2,123.71
0
2,130.14
2,266.67
110.5
2,156.17
0
2,160.29
45.79
2,453.37
29.8
0
105.06
0
0
2,634.02
150.88
151.12
17.54
0
133.59
99.53
34.06
5.27
28.79
0
39.2
2,263.16
27.65
0
82.67
0
0
2,412.68
134.46
134.94
17.83
0
117.12
77.69
39.43
-1.16
40.59
0
38.37
1,971.45
21.15
71.37
10.08
0
0
2,112.42
121.56
127.13
17.74
0
109.39
81.45
27.94
-0.6
28.62
-0.4
40.14
1,999.41
19.75
89.06
9.63
0
0
2,158.00
-34.29
-27.86
17.18
0
-45.03
34.1
-79.14
0.57
-79.71
-10.11
39.27
1,931.94
16.99
70.03
9.14
0
0
2,067.38
88.8
92.91
20.68
0
72.24
29.57
42.67
16.66
26.01
-0.7
0
0
28.73
-8.35
0
32.24
-3.17
0
25
0.73
0
-89.08
0
0
25.21
2.2
0
0
445
6.46
2.2
0
0
445
7.24
2.2
0
0
326.03
7.67
2.2
0
0
326.03
-27.32
2.2
0
0
326.03
7.7
PEER RANGE
0.88
11,529.10
PEER RANGE
-316.9
98
PEER
EBIT
PEER RANGE PAT
RANGE
14.10%
0.37
-10.90%
-316.9
Rs133.6Cr
566.40
Rs28.7Cr. 98.90
.
Cash Flow
Particulars
Profit Before Tax
Net Cash Flows from Operating Activity
Net Cash Used in Investing Activity
Net Cash Used in Financing Activity
Net Inc/Dec in Cash and Cash Equivalent
Mar'12
34.06
170.61
-37.91
-133.47
-0.7
Mar'11
39.38
73.64
-18.28
-32.94
22.42
Mar'10
27.32
51.42
-5.11
-45.58
0.73
Mar'09
-89.31
34.12
-16.3
-12.93
4.89
60.01
59.24
37.59
60.01
36.86
37.59
31.97
36.86
Cash Flow
Solvency
4,227.0bps
64.90%
PEER
RANGE
-211.6
139.7
Cash Flow
ROA
1,875.0bps
31.50%
Mar'08
41.87
22.21
-15.52
-12.27
-5.58
37.55
31.97
PEER
RANGE
-7.2
31.5
Mar'12
12
Months
Share Capital
99.51
Reserves & Surplus 179.47
Mar'11
12
Months
99.51
153.3
Mar'10
12
Months
94.65
107.39
Mar'09
12
Months
87.61
84.97
Mar'08
12
Months
87.61
176.63
Net Worth
Secured Loans
Unsecured Loans
TOTAL LIABILITIES
278.98
195.27
67.45
541.7
252.81
260.25
64.58
577.64
202.04
227.69
60.9
490.64
172.58
179.19
81.44
433.22
264.24
198.17
45
507.41
403.08
223.78
396.03
207.07
376.93
189.27
389.76
183.19
367.27
166.06
179.3
48
188.96
12.21
187.65
7.64
206.57
2.77
201.21
3.02
2.79
512.86
337.48
59.24
75.73
2.79
479
313.76
60.01
63.11
2.79
414.87
273.29
37.59
35.47
2.79
310.22
258.47
36.86
43.1
2.79
467.68
255.04
31.97
43.38
985.31
915.88
761.21
648.65
798.06
667.6
538.1
466.09
424.99
468.84
6.11
673.71
4.11
542.21
2.57
468.66
2.57
427.57
28.84
497.68
311.6
373.68
292.55
221.08
300.39
0
541.7
0
577.64
0
490.64
0
433.22
0
507.41
Assets
Gross Block
(-) Acc.
Depreciation
Net Block
Capital Work in
Progress.
Investments.
Inventories
Sundry Debtors
Cash And Bank
Loans And
Advances
Total Current
Assets
Current Liabilities
Provisions
Total Current
Liabilities
NET CURRENT
ASSETS
Misc. Expenses
TOTAL ASSETS
(A+B+C+D+E)
The Balance Sheet Page of National Steel and Agro Industries Ltd.presents the key ratios, its comparison with the sector peer
Debt Equity Ratio PEER
Current
PEER
Return On PEER
RANGE
Ratio
RANGE
Asset
RANGE
-0.3chg.
0
-0.2chg. 0.91
-28.0bps -4.28
0.94
5.26
1.46
10.44
5.30%
5.35
Mar'09
Mar'08
2,547.11
0.51
2,547.62
2,312.11
0.2
2,312.31
2,223.37
0.07
2,223.44
2,264.72
1.97
2,266.69
Stock Adjustments
Raw Material
Consumed
Power and Fuel
21.51
-61.77
-68.68
116.69
-86.63
1,391.98
0
1,289.18
0
1,170.37
0
1,271.30
0
1,112.62
0
27.64
21.15
19.75
16.99
0
1,190.72
0
2,634.01
150.89
151.13
17.54
133.59
99.53
34.06
5.27
0
1,157.67
0
2,412.72
134.39
134.9
17.83
117.07
77.69
39.38
6.84
0
1,068.33
0
2,191.17
120.94
121.14
17.74
103.4
76.08
27.32
2.32
0
850.1
0
2,257.84
-34.47
-34.4
17.18
-51.58
27.7
-79.28
-0.2
0
1,135.67
0
2,178.65
86.07
88.04
20.68
67.36
25.47
41.89
14.07
28.79
32.54
25
-79.05
27.82
Extraordinary Items 0
Prior Year
Adjustment
0
-0.3
-2.62
Other Adjustments
Reported PAT
KEY ITEMS
Reserves Written
Back
Equity capital
0
28.74
0
29.67
0
25
0
-89.08
2.62
27.82
0
44.5
0
44.5
0
32.6
0
32.6
0
32.6
Reserves and
Surplus
Equity Dividend
Rate
179.47
153.3
107.4
84.97
176.63
Agg. Non-Promoter
Shares(lacks)
248.24
248.24
187.91
187.9
191.1
Agg. Non-Promoter
Holding (%)
55.78
55.78
57.63
57.63
58.61
0
6.67
0
7.67
0
-27.32
0
8.53
PEER
RANGE
0.24
566.4
PAT
Government Share 0
Capital Adequacy
Ratio
0
EPS (Rs.)
6.46
PEER
EBIT
RANGE
0.88
14.10%
11,528.40 Rs133.6Cr
.
PEER
RANGE
-3.10%
-316.9
Rs28.7Cr. 98.9
-PAIDUPFace
Capital
Value
(Rs. Cr)
(Rs. cr)
Shares
(nos)
44.5
44500000 10
44.5
2011
44.5
44500000 10
44.5
2009
2010
32.6
32602942 10
32.6
2008
2009
Equity Share 40
32.6
32602942 10
32.6
2007
2008
Equity Share 40
32.6
32602942 10
32.6
2006
2007
Equity Share 40
32.6
32602942 10
32.6
2005
2006
Equity Share 40
32.6
32602642 10
32.6
2004
2005
Equity Share 40
32.6
32602942 10
32.6
2003
2004
Equity Share 40
32.6
5501022
55
2003
2004
Equity Share 40
32.6
32602942 10
32.6
2002
2003
Equity Share 40
32.6
32602942 10
32.6
2000
2002
32.6
32602942 10
32.6
1999
2000
32.6
32602942 10
32.6
1993
1999
32.6
32602942 10
32.6
1991
1993
Equity Share 40
32.5
32500742 10
32.5
1990
1991
Equity Share 15
10.8
10836000 10
10.8
1989
1990
Equity Share 15
10.8
10836000 10
10.8
1987
1989
Equity Share 15
10.8
10836000 10
10.8
1985
1987
Equity Share 8
6.9
6880000
6.9
From
To
2011
2012
2010
(Rs. cr)
100
10
The Capital Structure page of National Steel and Agro Industries Ltd. presents the Authorized Capital, Issued Capital, and Paid
tal, Issued Capital, and Paid-Up Equity Capital of the company over the period.
1.25%
1.11%
0.14%
The Shareholding Pattern page of National Steel and Agro Industries Ltd. presents the Promoter's holding, FII's holding, DII's H
olding, FII's holding, DII's Holding, and Share holding by general public etc
The summary page of National Steel and Agro Industries Ltd. captures the information on its Live Stock Price and Volume, 52
National Steel and Agro Industries- Key Fundamentals
Market Cap (Rs Cr.): 72
Latest
NaN
Div. (%):
EPS - TTM (Rs):
6.76
249.00%
Book
Value /
sh. (Rs) :
10
50.33
%CHANGE HIGH
LOW
3.82%
36.00 31.85
PE
3.54
DE
3.05
N.A.
20.8
20.8
11.11
4.8
N.A.
4.8
4.8
13.01
N.A.
73.55
0.4
0.55%
74.4
72.5
13.32
N.A.
67
9.47
0.3
0
0.45%
0%
68.6
9.58
66.3
9.37
11.72
0
0.74
N.A.
BSE
NSE
s Live Stock Price and Volume, 52 Week High Low, Intraday and Historical Price Chart, Key Ratios, F&O Quotes, Competitors, Comparative
VOLUME
145
1
100
22836
495929
617666
Quotes, Competitors, Comparative Analysis, Buy Sell Recommendations, Company News and Announcements, Shareholding Pattern, Key Q
ments, Shareholding Pattern, Key Quarterly and Annual P&L A/c items, and Community Prediction.
EPS
0.55 (3.39%)
277664
2.6
4.80 (0.00%)
4.80 / 4.80
100
13.01
0.30 (0.45%)
66.30 / 68.60
495929
12.09
9.47
0.00 (0.00%)
9.37 / 9.58
617666
-7.52
20.8
20.80 (0.00%)
20.80 / 20.80
8.89
73.55
0.40 (0.55%)
72.50 / 74.40
22836
13.42
34
1.25 (3.82%)
31.85 / 36.00
145
3.58
Volume
EPS
706678
706678
4.60 /
7.35
47.10 /
87.20
7.62 /
12.79
12.46 /
23.65
56.60 /
125.50
24.65 /
49.50
1,394,435.00 12.09
2,918,486.00 -7.54
33,001.00
13.42
PE
6.46
0.37
5.54
-1.26
2.34
5.48
9.51
PE
6.46
5.54
-1.26
5.48