Beruflich Dokumente
Kultur Dokumente
CHAPTER 1
INTRODUCTION
CHAPTER 2
REVIEW LITERATURE
CHAPTER.3
3.1PRIMARY OBJECTIVE
3.2SECONDARY OBJECTIVE
CHAPTER 4
METHODLOGY
CHAPTER 5
WORK DONE
CHAPER 6
FINACIAL STATEMENTS
CHAPTER 7
LIMITATIONS
CHAPTER 8
FINDING AND SUGGESIONS
CHAPTER 9
REFERENCE
1
1 INTRODUCTION
The four main types are balance sheets, profit and loss accounts, cash flow
statements, and income statements.
Balance sheets
Balance sheets provide the observant with a clear picture of the financial
condition of the company as a whole. It lists in detail the tangible and the
intangible goods that the company owns or owes. These good can be broken
further down into three main categories; the assets, the liabilities and the
shareholder’s equity
Assets: assets include anything that the company actually owns and has
disposal over. Examples of the assets of a company are its cash, lands,
buildings, and real estates, equipment, machinery, furniture, patents and
trademarks, and money owed by certain individuals or/and other businesses
to the particular company. Assets that are owed to the company are referred
to as accounts-, or notes receivables.
2
- Fixed Assets are long-term investments of the company, such as land,
plant, equipment, machinery, leasehold improvements, furniture, fixtures,
and any other items with an expected useful business life usually measured
in a number of years or decades (as opposed to assets that wear out or are
used up in less than one year. Fixed assets are usually accounted as
expensed upon their purchase. They are normally not for resale and are
recorded in the Balance Sheet at their net cost less (less is accounting term
for minus) accumulated depreciation.
Liabilities
The shareholder’s equity is money or other forms of assets invested into the
business by the owner, or owners, to acquire assets and to start the
business. Any net profits that are not paid out in form of dividends to the
owner, or owners, are also added to the shareholder’s equity. Losses during
the operation of the business are subtracted from the shareholder’s equity.
3
Assets=Liabilities + Net worth
Balance sheets show how the assets, liabilities, and the net worth of a
business are distributed. They usually are prepared at set periods of time, for
example at the end of each quarter. It is always prepared at the end of fiscal
years.
The periodic preparation of the balance sheets, the owner and/or the
manager of the company can see historic-, and current trends andalsothe
general performance of the corporation. It allows decision makers to make
adjustments when needed, like the proportion of liabilities to assets.
All balance sheets contain the same categories of assets, liabilities and net
worth figures. Assets are arranged in decreasing order of their liquidity .
Liabilities are listed in order of how soon they must be repaid, followed by
retained earnings (net worth of owner’s equity).
Profit and loss accounts summarize the incomes and expenses of a company
in a given period of time. It also includes accruals too, which are incomes that
will be realized only after the particular Profit and Loss Account statement
was prepared.
These statements show how money is predicted to move around (hence the
phrase cash flow) at a given period of time. It is useful for planning future
expenses. It shows whether or not there will be enough money to carry out
the planned activities and whether or not the cash coming in are enough to
cover the expenses. The cash flow statement is useful in the determination of
the company’s liquidity in a given period of time.
Income statements
4
Income statements show the results of operating during those accounting
periods. They are also prepared using the Generally Accepted Accounting
Principles (GAAP) and contain specific revenue and expense categories
regardless of the nature of the company.
2 REVIEW OF LITERATURE
5
acquisition, processing, storage, dissemination and use of vocal,
pITorial , textual and numerical information by a microelectronics
based combination of computing and telecommunications.
i) Compact disc read only memory (CD ROM): This requires a micro
computer with a CD ROM drive, discs and electricity. It is basically
used as a reference tool.
iv) Expert systems; This consists of the use of micro computer with expert
system software and electricity. It is used for training and provision of
expert advice to less experienced users.
vi) Interactive video disc (IVD): This is used mainly for pITorial and verbal
6
communication. Its involves a combination of a micro computer with
internal video board linked to video disc player and speaker.
vii) Packet radio: It utilizes a micro computer, radio with modern antenna
and access to satellite link for link groups with poor communication to
others
viii) Radio and interactive radio: This requires the use of radio, radio
broadcasting station, broadcast materials for mass communication
and training purposes.
ix) Video technology: This makes use Video camera and tapes, editing
equipment, projectors and television to enables small groups
produce powerful visual materials
7
by the year 2000 this sector is expected to grow the 60% of the
European community GDP.
8
of thoughts especially for motion It also stimulates self activity for
pupils through the provision of realities of experience, makes learning
more permanent and kindles student's interest in subjects. It also
supplies meaningless word responses by pupils. noted that information
is the life blood of any form of education. according to him, any
problems cause by an exponential growth in information are offset by
the benefits of InformationTechnology to educational development.
Such benefits refer to marked increase in the amount of information
learning and enhancing of understanding. The essential significance of
Information technology lies in the role as a change agent, creator of
possibilities: and an enabling and liberating presence in our midst
which changes the relationship between learning and leisure.(Martin:
1988). According to craig (1984): "although it will be some time before
the full potential of IT is realized, the advantages are apparent and
include exposure to new ideas, experiences, development of logical
thinking and reasoning abilities, support for training in new skills such
as programming remedial activity and stimulation of real life
situations."
9
2.2 Empirical Literature
Various empirical studies on information technology and its impact on
sectors in various countries have been conducted over the years.
Strassman (1990) studied the statistical correlation between IT
spending and profitability or stock value. He discovered that the
correlation between these two factors was insignificant which implies
that IT spending is unproductive. Morrison and Bernt (1991) compared
the marginal benefits of investment in InformationTechnology with the
marginal costs for the manufacturing industry. They discovered that
for each additional dollar spent in information technology equipment,
the marginal increase in measured output was only eighty cents.
10
4 METHODOLOGY
For analyzing the financial statements the following ratios used to find out
the financial position of the companies
2. Profitability Ratios
3. Leverage Ratios
4. Liquidity Ratios
5. Payout Ratios
6. Coverage Ratios
7. Component Ratios
11
5. WORK DONE
1. Wipro Ltd
2. Aptech Ltd
Analyze the above financial statements with the help of Ratios and
interpreting the same.
12
6 FINANCIAL STATEMENTS
13
Dec ‘ 09 Dec ' 08 Dec ' 07 Dec ' 06 Dec ' 05
Investments 26.32 34.51 11.27 2.86 5.97
Net current assets
Current assets, loans & advances 181.13 137.32 139.13 144.99 153.04
Less : current liabilities & provisions 63.39 66.55 82.91 84.40 115.86
Total net current assets 117.74 70.76 56.22 60.59 37.18
Miscellaneous expenses not written - - - - -
Total 182.84 146.55 104.38 109.44 117.12
Notes:
Book value of unquoted investments 26.32 34.51 11.27 2.86 5.97
Market value of quoted investments - - - - -
Contingent liabilities 18.75 17.61 16.66 17.67 13.50
Number of equity sharesoutstanding (Lacs) 465.02 437.51 378.87 376.36 335.09
14
Dec ‘ 09 Dec ' 08 Dec ' 07 Dec ' 06 Dec ' 05
Non recurring items -6.47 0.40 -0.18 -10.69 -40.55
Other non cash adjustments 0.59 1.38 0.64 1.27 0.39
Reported net profit 4.75 2.46 -6.74 -32.23 -61.27
Earnigs before appropriation 7.12 -36.51 -38.97 -32.23 -28.03
Equity dividend - - - - -
Preference dividend - - - - -
Dividend tax - - - - -
Retained earnings 7.12 -36.51 -38.97 -32.23 -28.03
Ratios
Dec ‘ 09 Dec ' 08 Dec ' 07 Dec ' 06 Dec ' 05
Per share ratios
Adjusted EPS (Rs) 2.29 0.15 -1.90 -6.06 -6.30
Adjusted cash EPS (Rs) 5.10 2.94 1.42 -0.87 -1.18
Reported EPS (Rs) 1.02 0.56 -1.78 -8.56 -18.28
Reported cash EPS (Rs) 3.83 3.35 1.54 -3.38 -13.16
Dividend per share - - - - -
Operating profit per share (Rs) 0.48 3.47 1.38 -2.56 -2.33
Book value (excl rev res) per share (Rs) - 28.74 20.09 21.76 28.38
Book value (incl rev res) per share (Rs.) - 28.74 20.09 21.76 28.38
Net operating income per share (Rs) 24.30 22.69 21.44 26.65 29.76
Free reserves per share (Rs) 22.33 16.00 7.59 9.09 15.33
Profitability ratios
Operating margin (%) 1.99 15.28 6.45 -9.59 -7.81
Gross profit margin (%) -9.57 3.00 -9.03 -29.05 -25.03
Net profit margin (%) 4.15 2.45 -7.97 -28.51 -58.08
Adjusted cash margin (%) 20.72 12.87 6.37 -2.92 -3.73
Adjusted return on net worth (%) 6.48 0.53 -9.45 -27.86 -22.19
Reported return on net worth (%) 2.90 1.95 -8.85 -39.36 -64.41
Return on long term funds (%) -5.74 2.81 -4.63 -15.84 -18.82
Leverage ratios
Long term debt / Equity - 0.03 0.16 0.26 0.07
Total debt/equity 0.11 0.13 0.26 0.31 0.23
Owners fund as % of total source 89.63 87.96 79.08 76.22 81.20
Fixed assets turnover ratio 2.82 1.12 1.01 1.25 1.21
15
Dec ‘ 09 Dec ' 08 Dec ' 07 Dec ' 06 Dec ' 05
Liquidity ratios
Current ratio 2.86 2.06 1.68 1.72 1.32
Current ratio (inc. st loans) 1.80 1.51 1.42 1.57 1.05
Quick ratio 2.48 2.03 1.66 1.70 1.22
Inventory turnover ratio 61.39 51.40 50.58 82.66 78.42
Payout ratios
Dividend payout ratio (net profit) - - - - -
Dividend payout ratio (cash profit) - - - - -
Earning retention ratio 100.00 100.00 - - -
Cash earnings retention ratio 100.00 100.00 100.00 - -
Coverage ratios
Adjusted cash flow time total debt 0.79 1.34 3.74 - -
Financial charges coverage ratio 2.84 6.79 3.38 0.51 -0.64
Fin. charges cov.ratio (post tax) 14.89 7.27 3.33 -1.12 -12.87
Component ratios
Material cost component (% earnings) - - - - -
Selling cost Component 22.98 11.28 8.92 3.17 3.11
Exports as percent of total sales 17.79 14.96 18.35 40.47 20.33
Import comp. in raw mat. consumed - - - - -
Long term assets / total Assets 0.14 0.25 0.15 0.16 0.28
Bonus component in equity capital (%) - - - - -
16
Financial Technologies (India) Ltd
Balance sheet-Rs in Cr
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Sources of funds
Owner's fund
Equity share capital 9.18 9.18 8.82 8.80 8.80
Share application money - - - - -
Preference share capital - - - - -
Reserves & surplus 1,705.26 1,460.20 189.84 142.22 129.85
Loan funds
Secured loans - - - - -
Unsecured loans 461.10 399.45 434.42 - -
Total 2,175.54 1,868.83 633.08 151.02 138.65
Uses of funds
Fixed assets
Gross block 67.80 45.80 23.20 12.86 9.91
Less : revaluation reserve - - - - -
Less : accumulated depreciation 14.63 7.75 5.86 4.50 3.51
Net block 53.17 38.05 17.34 8.36 6.40
Capital work-in-progress 230.94 169.21 51.72 0.82 -
Investments 1,444.47 1,374.33 414.38 160.25 123.23
Net current assets
Current assets, loans & advances 649.42 417.37 225.30 53.12 23.22
Less : current liabilities & provisions 202.46 130.12 75.67 71.53 14.20
Total net current assets 446.96 287.24 149.63 -18.40 9.02
Miscellaneous expenses not written - - - - -
Total 2,175.54 1,868.83 633.08 151.02 138.65
Notes:
Book value of unquoted investments 1,442.62 1,374.33 412.64 160.25 123.23
Market value of quoted investments 1.85 - - - -
Contingent liabilities 166.12 50.35 79.71 7.87 0.12
17
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Number of equity sharesoutstanding
458.84 458.84 440.95 440.09 440.09
(Lacs)
18
Ratios
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Per share ratios
Adjusted EPS (Rs) 31.41 -39.57 20.48 10.79 2.35
Adjusted cash EPS (Rs) 32.99 -39.06 20.83 11.05 2.58
Reported EPS (Rs) 80.33 209.50 22.45 10.59 2.25
Reported cash EPS (Rs) 81.91 210.01 22.79 10.85 2.48
Dividend per share 10.00 20.00 8.00 6.00 0.40
Operating profit per share (Rs) 35.91 11.14 9.87 13.39 3.16
Book value (excl rev res) per share
15.54 48.17 45.05 34.32 31.51
(Rs)
Book value (incl rev res) per share
15.54 48.17 45.05 34.32 31.51
(Rs.)
Net operating income per share (Rs) 72.86 29.98 22.41 20.60 7.26
Free reserves per share (Rs) 371.30 317.92 42.73 31.98 29.17
Profitability ratios
Operating margin (%) 49.28 37.16 44.04 64.99 43.47
Gross profit margin (%) 47.11 35.45 42.48 63.74 40.40
Net profit margin (%) 87.12 484.36 59.87 48.91 30.14
Adjusted cash margin (%) 35.78 -90.29 55.56 51.03 34.48
Adjusted return on net worth (%) 8.40 -12.35 45.46 31.44 7.46
Reported return on net worth (%) 21.49 65.41 49.81 30.85 7.14
Return on long term funds (%) 11.31 5.86 17.13 41.30 9.97
Leverage ratios
Long term debt / Equity 0.26 0.27 2.19 - -
Total debt/equity 0.26 0.27 2.19 - -
Owners fund as % of total source 78.80 78.62 31.38 100.00 100.00
Fixed assets turnover ratio 8.62 5.10 4.46 7.54 3.49
Liquidity ratios
Current ratio 3.21 3.21 2.98 0.74 1.64
Current ratio (inc. st loans) 3.21 3.21 2.98 0.74 1.64
Quick ratio 3.18 3.17 2.95 0.71 1.61
Inventory turnover ratio - 3,667.00 - - -
Payout ratios
Dividend payout ratio (net profit) 14.56 11.13 41.36 64.61 20.24
Dividend payout ratio (cash profit) 14.28 11.10 40.73 63.08 18.42
19
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Earning retention ratio 62.76 158.96 54.67 36.59 80.62
Cash earnings retention ratio 64.54 88.97 55.43 38.07 82.30
Coverage ratios
Adjusted cash flow time total debt 3.05 0.41 4.73 - -
Financial charges coverage ratio 1,814.04 10.25 395.36 20,394.65 40,857.32
Fin. charges cov.ratio (post tax) 2,690.49 89.15 362.23 15,326.25 30,040.15
Component ratios
Material cost component (% earnings) 2.58 3.32 2.37 - -
Selling cost Component 0.73 1.55 1.98 1.64 5.53
Exports as percent of total sales 103.25 272.35 10.90 23.24 6.33
Import comp. in raw mat. consumed - - - - -
Long term assets / total Assets 0.72 0.78 0.68 0.76 0.84
Bonus component in equity capital
- - - - -
(%)
20
Jun ' 10 Jun ' 09 Jun ' 08 Jun ' 07 Jun ' 06
Equity share capital 134.05 133.27 132.74 64.69 63.84
Share application money 0.47 1.71 - 1.33 1.64
Preference share capital - - - - -
Reserves & surplus 3,353.72 3,079.85 3,292.28 2,511.18 2,796.14
Loan funds
Secured loans 123.81 25.24 40.77 13.17 96.42
Unsecured loans 389.92 0.09 0.12 0.21 0.27
Total 4,001.97 3,240.16 3,465.91 2,590.58 2,958.31
Uses of funds
Fixed assets
Gross block 1,957.86 1,599.61 1,332.67 1,014.08 632.06
Less : revaluation reserve - - - - -
Less : accumulated depreciation 1,100.88 874.32 662.58 488.40 272.11
Net block 856.98 725.29 670.09 525.68 359.95
Capital work-in-progress 417.56 419.03 212.86 163.63 71.78
Investments 562.75 1,797.34 1,988.86 1,907.76 2,654.66
Net current assets
Current assets, loans & advances 4,760.07 2,850.89 2,027.86 1,128.61 556.96
Less : current liabilities & provisions 2,595.39 2,552.39 1,433.76 1,135.10 685.04
Total net current assets 2,164.68 298.50 594.10 -6.49 -128.08
Miscellaneous expenses not written - - - - -
Total 4,001.97 3,240.16 3,465.91 2,590.58 2,958.31
Notes:
Book value of unquoted investments 562.75 1,797.34 1,988.86 1,323.33 2,622.08
Market value of quoted investments - - - 10.11 33.26
Contingent liabilities 3,317.46 469.36 418.65 331.01 511.56
Number of equity sharesoutstanding
6702.57 6663.40 6636.83 3234.42 3192.15
(Lacs)
21
Jun ' 10 Jun ' 09 Jun ' 08 Jun ' 07 Jun ' 06
Expenses
Material consumed - - - - -
Manufacturing expenses 592.67 746.92 577.24 476.97 304.93
Personnel expenses 1,874.10 1,621.35 1,322.59 1,123.51 488.54
Selling expenses 14.83 29.68 17.82 11.09 20.88
Adminstrative expenses 803.82 990.48 913.89 611.59 276.13
Expenses capitalised - - - - -
Cost of sales 3,285.42 3,388.43 2,831.54 2,223.16 1,090.48
Operating profit 1,389.67 1,226.96 937.08 809.76 356.53
Other recurring income 158.67 62.85 16.07 6.55 25.53
Adjusted PBDIT 1,548.34 1,289.81 953.15 816.31 382.06
Financial expenses 35.35 24.93 20.60 17.81 11.58
Depreciation 251.89 217.87 178.21 138.80 67.56
Other write offs - - - - -
Adjusted PBT 1,261.10 1,047.01 754.34 659.70 302.92
Tax charges 196.61 94.60 75.87 15.45 12.15
Adjusted PAT 1,064.49 952.41 678.47 644.25 290.77
Non recurring items -67.18 -171.76 423.35 -5.87 36.01
Other non cash adjustments - - - - 2.49
Reported net profit 997.31 780.65 1,101.82 638.38 329.27
Earnigs before appropriation 2,570.04 2,351.09 2,287.81 1,838.31 1,439.05
Equity dividend 469.61 598.58 525.59 516.10 501.75
Preference dividend - - - - -
Dividend tax 79.73 101.72 81.60 72.38 68.17
Retained earnings 2,020.70 1,650.79 1,680.62 1,249.83 869.13
Ratios
Jun ' 10 Jun ' 09 Jun ' 08 Jun ' 07 Jun ' 06
Per share ratios
Adjusted EPS (Rs) 15.88 14.29 10.22 19.92 9.11
Adjusted cash EPS (Rs) 19.64 17.56 12.91 24.21 11.23
Reported EPS (Rs) 14.88 11.72 16.60 19.74 10.31
Reported cash EPS (Rs) 18.64 14.99 19.29 24.03 12.43
Dividend per share 7.00 9.00 8.00 16.00 16.00
22
Jun ' 10 Jun ' 09 Jun ' 08 Jun ' 07 Jun ' 06
Operating profit per share (Rs) 20.73 18.41 14.12 25.04 11.17
Book value (excl rev res) per share (Rs) - 48.22 51.61 79.64 89.59
Book value (incl rev res) per share (Rs.) - 48.22 51.61 79.64 89.59
Net operating income per share (Rs) 69.75 69.26 56.78 93.77 45.33
Free reserves per share (Rs) 56.44 49.10 47.51 76.07 87.52
Profitability ratios
Operating margin (%) 29.72 26.58 24.86 26.69 24.63
Gross profit margin (%) 24.33 21.86 20.13 22.12 19.97
Net profit margin (%) 20.63 16.68 29.11 21.00 22.36
Adjusted cash margin (%) 27.23 25.01 22.63 25.76 24.33
Adjusted return on net worth (%) 30.52 29.64 19.80 25.01 10.16
Reported return on net worth (%) 28.59 24.29 32.16 24.78 11.51
Return on long term funds (%) 35.89 33.10 22.35 26.16 10.63
Leverage ratios
Long term debt / Equity 0.03 0.01 0.01 0.01 0.03
Total debt/equity 0.14 0.01 0.01 0.01 0.03
Owners fund as % of total source 87.16 99.21 98.82 99.48 96.72
Fixed assets turnover ratio 2.73 3.27 3.13 3.31 2.53
Liquidity ratios
Current ratio 1.83 1.12 1.41 0.99 0.81
Current ratio (inc. st loans) 1.59 1.12 1.41 0.99 0.81
Quick ratio 1.71 1.06 1.39 0.97 0.80
Inventory turnover ratio 53.73 - - - -
Payout ratios
Dividend payout ratio (net profit) 55.08 89.70 55.10 92.18 173.08
Dividend payout ratio (cash profit) 43.97 70.13 47.43 75.71 143.61
Earning retention ratio 48.40 26.48 10.51 8.66 -96.00
Cash earnings retention ratio 58.27 40.16 29.13 24.85 -59.04
Coverage ratios
Adjusted cash flow time total debt 0.39 0.02 0.04 0.01 0.26
Financial charges coverage ratio 43.80 51.74 46.27 45.83 32.99
Fin. charges cov.ratio (post tax) 36.34 41.05 63.14 44.64 35.27
Component ratios
Material cost component (% earnings) - - - - -
Selling cost Component 0.31 0.64 0.47 0.36 1.44
Exports as percent of total sales 97.80 98.49 98.87 98.72 98.69
Import comp. in raw mat. consumed - - - - -
Long term assets / total Assets 0.25 0.49 0.57 0.68 0.84
Bonus component in equity capital (%) 60.93 61.29 61.54 25.66 26.00
23
Infosys Technologies Ltd
Balance sheet-Rs in Cr
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Sources of funds
Owner's fund
Equity share capital 286.00 286.00 286.00 138.00 135.29
Share application money - - - - -
Preference share capital - - - - -
Reserves & surplus 17,523.00 13,204.00 10,876.00 6,759.00 5,106.44
Loan funds
Secured loans - - - - -
Unsecured loans - - - - -
Total 17,809.00 13,490.00 11,162.00 6,897.00 5,241.73
Uses of funds
Fixed assets
Gross block 5,986.00 4,508.00 3,889.00 2,837.00 2,182.72
24
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Less : revaluation reserve - - - - -
Less : accumulated depreciation 2,187.00 1,837.00 1,739.00 1,275.00 1,005.82
Net block 3,799.00 2,671.00 2,150.00 1,562.00 1,176.90
Capital work-in-progress 615.00 1,260.00 957.00 571.00 317.52
Investments 1,005.00 964.00 839.00 876.00 1,328.70
Net current assets
Current assets, loans & advances 15,732.00 12,326.00 9,040.00 6,105.00 3,764.65
Less : current liabilities & provisions 3,342.00 3,731.00 1,824.00 2,217.00 1,346.04
Total net current assets 12,390.00 8,595.00 7,216.00 3,888.00 2,418.61
Miscellaneous expenses not written - - - - -
Total 17,809.00 13,490.00 11,162.00 6,897.00 5,241.73
Notes:
Book value of unquoted investments 1,005.00 964.00 839.00 876.00 1,328.70
Market value of quoted investments - - - - -
Contingent liabilities 347.00 603.00 670.00 523.00 289.87
Number of equity sharesoutstanding
5728.30 5719.96 5712.10 2755.55 2705.71
(Lacs)
25
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Other write offs - - - - -
Adjusted PBT 7,086.00 5,095.00 4,089.00 2,801.00 2,175.57
Tax charges 895.00 630.00 352.00 303.00 325.30
Adjusted PAT 6,191.00 4,465.00 3,737.00 2,498.00 1,850.27
Non recurring items -372.00 5.00 46.00 -77.00 54.11
Other non cash adjustments -1.00 - -5.00 - -4.59
Reported net profit 5,818.00 4,470.00 3,778.00 2,421.00 1,899.79
Earnigs before appropriation 12,460.00 9,314.00 5,973.00 3,849.00 1,970.30
Equity dividend 1,345.00 1,902.00 649.00 1,238.00 309.80
Preference dividend - - - - -
Dividend tax 228.00 323.00 102.00 174.00 42.17
Retained earnings 10,887.00 7,089.00 5,222.00 2,437.00 1,618.33
Ratios
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Per share ratios
Adjusted EPS (Rs) 108.08 78.06 65.42 90.65 68.38
Adjusted cash EPS (Rs) 120.19 87.61 73.63 105.50 78.30
Reported EPS (Rs) 101.58 78.15 66.23 87.86 70.38
Reported cash EPS (Rs) 113.70 87.69 74.44 102.70 80.30
Dividend per share 23.50 33.25 11.50 45.00 11.50
Operating profit per share (Rs) 120.59 86.78 73.98 108.51 85.97
Book value (excl rev res) per share (Rs) 27.51 25.96 29.13 26.56 28.91
Book value (incl rev res) per share (Rs.) 27.51 25.96 29.13 26.56 28.91
Net operating income per share (Rs) 353.75 273.57 230.20 327.63 253.53
Free reserves per share (Rs) 305.80 230.74 190.30 245.07 188.51
Profitability ratios
Operating margin (%) 34.09 31.72 32.13 33.11 33.91
Gross profit margin (%) 30.66 28.23 28.57 28.58 30.00
Net profit margin (%) 27.52 27.37 28.05 26.17 27.28
Adjusted cash margin (%) 32.57 30.69 31.19 31.43 30.35
Adjusted return on net worth (%) 34.76 33.09 33.47 36.21 35.29
Reported return on net worth (%) 32.67 33.13 33.89 35.10 36.33
Return on long term funds (%) 39.80 37.77 36.64 40.62 41.52
26
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Leverage ratios
Long term debt / Equity - - - - -
Total debt/equity - - - - -
Owners fund as % of total source 100.00 100.00 100.00 100.00 100.00
Fixed assets turnover ratio 3.39 3.47 3.38 3.18 3.20
Liquidity ratios
Current ratio 4.71 3.30 4.96 2.75 2.80
Current ratio (inc. st loans) 4.71 3.30 4.96 2.75 2.80
Quick ratio 4.67 3.28 4.91 2.73 2.77
Inventory turnover ratio - - - - -
Payout ratios
Dividend payout ratio (net profit) 27.03 49.77 19.85 58.32 18.48
Dividend payout ratio (cash profit) 24.15 44.35 17.66 49.89 16.20
Earning retention ratio 74.60 50.17 79.91 43.48 80.98
Cash earnings retention ratio 77.16 55.60 82.15 51.43 83.39
Coverage ratios
Adjusted cash flow time total debt - - - - -
Financial charges coverage ratio 3,891.00 5,642.00 4,559.00 3,211.00 2,243.01
Fin. charges cov.ratio (post tax) 3,257.50 5,017.00 4,253.00 2,831.00 1,994.21
Component ratios
Material cost component (% earnings) 0.09 0.11 0.16 0.17 0.19
Selling cost Component 0.40 0.56 0.47 0.60 1.20
Exports as percent of total sales 97.88 92.59 92.44 95.86 88.99
Import comp. in raw mat. consumed - - - - -
Long term assets / total Assets 0.25 0.28 0.30 0.33 0.42
Bonus component in equity capital (%) 93.58 93.58 93.58 93.65 95.53
27
IQ Infotech Ltd
Balance sheet-Rs in Cr
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Sources of funds
Owner's fund
Equity share capital 10.51 10.51 10.51 10.51 10.49
Share application money - - - - -
Preference share capital - - - - -
Reserves & surplus 2.11 2.95 3.75 4.11 4.27
Loan funds
Secured loans 2.29 1.56 1.89 2.01 1.28
Unsecured loans 0.07 0.11 0.20 0.21 -
Total 14.99 15.13 16.35 16.84 16.04
Uses of funds
Fixed assets
Gross block 11.19 16.82 16.83 16.22 4.74
Less : revaluation reserve - - - - -
Less : accumulated depreciation 6.34 5.25 4.14 3.42 2.76
Net block 4.85 11.57 12.70 12.80 1.99
Capital work-in-progress 5.61 - - - 11.11
Investments 0.51 0.51 0.51 0.51 0.51
Net current assets
Current assets, loans & advances 5.73 4.99 4.98 5.10 4.22
Less : current liabilities & provisions 1.71 1.96 1.85 1.60 1.80
Total net current assets 4.02 3.03 3.13 3.50 2.41
Miscellaneous expenses not written 0.01 0.01 0.02 0.02 0.03
Total 14.99 15.13 16.35 16.84 16.04
Notes:
Book value of unquoted investments 0.45 0.45 0.45 0.45 0.45
28
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Market value of quoted investments - - - - -
Contingent liabilities 0.07 0.07 0.06 0.24 0.12
Number of equity sharesoutstanding
104.68 104.68 104.68 106.47 106.47
(Lacs)
29
Ratios
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Per share ratios
Adjusted EPS (Rs) -0.79 -0.75 -0.34 -0.25 -0.04
Adjusted cash EPS (Rs) 0.24 0.32 0.34 0.37 0.62
Reported EPS (Rs) -0.79 -0.76 -0.10 -0.25 0.04
Reported cash EPS (Rs) 0.24 0.31 0.58 0.37 0.71
Dividend per share - - - - -
Operating profit per share (Rs) 0.39 -0.52 0.40 0.21 0.49
Book value (excl rev res) per share (Rs) 12.06 12.85 13.60 13.71 13.84
Book value (incl rev res) per share (Rs.) 12.06 12.85 13.60 13.71 13.84
Net operating income per share (Rs) 1.79 1.83 2.19 1.80 1.51
Free reserves per share (Rs) -4.04 -3.25 -2.50 -2.41 3.92
Profitability ratios
Operating margin (%) 21.95 -28.51 18.71 11.75 32.49
Gross profit margin (%) -36.04 -86.91 -12.57 -22.87 -8.28
Net profit margin (%) -44.57 -24.78 -4.40 -11.47 2.43
Adjusted cash margin (%) 13.68 10.46 14.19 16.91 32.76
Adjusted return on net worth (%) -6.60 -5.85 -2.54 -1.85 -0.29
Reported return on net worth (%) -6.60 -5.92 -0.78 -1.85 0.33
Return on long term funds (%) -4.52 -2.42 -0.27 -0.01 1.51
Leverage ratios
Long term debt / Equity 0.18 0.12 0.14 0.15 0.08
Total debt/equity 0.18 0.12 0.14 0.15 0.08
Owners fund as % of total source 84.24 88.98 87.18 86.84 92.02
Fixed assets turnover ratio 0.16 0.11 0.13 0.11 0.33
Liquidity ratios
Current ratio 3.35 2.55 2.69 3.19 2.34
Current ratio (inc. st loans) 3.35 2.55 2.69 3.19 2.34
Quick ratio 2.39 1.90 1.98 2.46 1.96
Inventory turnover ratio 1.24 1.72 1.96 1.79 2.35
Payout ratios
Dividend payout ratio (net profit) - - - - -
Dividend payout ratio (cash profit) - - - - -
Earning retention ratio - - - - 100.00
Cash earnings retention ratio 100.00 100.00 100.00 100.00 100.00
Coverage ratios
30
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Adjusted cash flow time total debt 9.22 4.95 5.81 5.56 1.92
Financial charges coverage ratio 1.12 2.09 1.67 2.62 3.36
Fin. charges cov.ratio (post tax) 1.70 1.90 2.50 2.57 3.68
Component ratios
Material cost component (% earnings) 36.01 66.17 41.94 58.55 29.74
Selling cost Component 4.04 1.39 - - 5.82
Exports as percent of total sales - - - - 2.09
Import comp. in raw mat. consumed - - - - -
Long term assets / total Assets 0.65 0.70 0.72 0.72 0.76
Bonus component in equity capital (%) - - - - -
31
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Equity share capital 168.31 168.23 111.60 111.51 111.51
Share application money - - - - 18.14
Preference share capital - - - - -
Reserves & surplus 1,515.07 1,801.32 1,985.22 1,893.34 1,883.24
Loan funds
Secured loans 1,487.53 1,612.50 1,725.02 1,646.54 1,603.79
Unsecured loans 854.88 1,004.83 - 8.92 16.83
Total 4,025.78 4,586.88 3,821.83 3,660.32 3,633.52
Uses of funds
Fixed assets
Gross block 4,757.05 4,508.36 3,899.32 3,493.67 3,191.96
Less : revaluation reserve - - - - -
Less : accumulated depreciation 2,317.42 1,842.77 1,417.66 1,061.74 744.79
Net block 2,439.64 2,665.59 2,481.66 2,431.94 2,447.17
Capital work-in-progress 167.15 172.09 286.78 127.94 41.84
Investments 277.01 370.89 241.81 87.95 207.52
Net current assets
Current assets, loans & advances 1,808.80 1,827.13 1,248.06 1,276.76 1,336.98
Less : current liabilities & provisions 666.81 448.83 436.49 264.27 399.98
Total net current assets 1,141.99 1,378.30 811.57 1,012.49 937.00
Miscellaneous expenses not written - - - - -
Total 4,025.78 4,586.88 3,821.83 3,660.32 3,633.52
Notes:
Book value of unquoted investments 277.01 370.89 241.81 87.95 207.52
Market value of quoted investments - - - - -
Contingent liabilities 743.92 642.60 425.67 179.44 160.62
Number of equity sharesoutstanding
1683.06 1682.31 1116.01 1115.13 1115.13
(Lacs)
32
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Material consumed 1,216.25 966.70 1,010.94 985.49 682.76
Manufacturing expenses 247.69 180.92 145.64 115.44 100.11
Personnel expenses 222.80 189.31 139.42 103.59 72.60
Selling expenses 40.16 48.55 59.85 48.41 39.03
Adminstrative expenses 144.59 96.03 99.59 57.82 58.58
Expenses capitalised - - - - -
Cost of sales 1,871.49 1,481.50 1,455.45 1,310.74 953.07
Operating profit 309.57 416.45 525.74 352.92 327.22
Other recurring income 53.61 60.13 28.69 53.27 45.37
Adjusted PBDIT 363.18 476.58 554.42 406.19 372.59
Financial expenses 205.32 179.36 124.49 93.55 73.62
Depreciation 497.14 431.59 357.87 316.76 282.05
Other write offs - - - - -
Adjusted PBT -339.28 -134.37 72.07 -4.12 16.91
Tax charges -7.75 1.94 10.06 -1.42 -30.48
Adjusted PAT -331.53 -136.31 62.00 -2.71 47.40
Non recurring items 176.22 36.04 45.93 6.04 8.95
Other non cash adjustments 4.45 21.37 1.85 1.33 4.38
Reported net profit -150.87 -78.91 109.79 4.67 60.72
Earnigs before appropriation -124.86 45.72 149.75 52.67 60.72
Equity dividend 10.11 16.85 16.74 11.15 11.15
Preference dividend - - - - -
Dividend tax 1.72 2.86 2.84 1.56 1.56
Retained earnings -136.68 26.01 130.16 39.96 48.01
Ratios
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Per share ratios
Adjusted EPS (Rs) -19.70 -8.10 5.56 -0.24 4.25
Adjusted cash EPS (Rs) 9.84 17.55 37.62 28.16 29.54
Reported EPS (Rs) -8.96 -4.69 9.84 0.41 5.45
Reported cash EPS (Rs) 20.57 20.96 41.90 28.82 30.74
Dividend per share 0.60 1.00 1.50 1.00 1.00
Operating profit per share (Rs) 18.39 24.75 47.11 31.65 29.34
Book value (excl rev res) per share (Rs) -3.21 -1.57 187.88 179.79 178.88
Book value (incl rev res) per share (Rs.) -3.21 -1.57 187.88 179.79 178.88
Net operating income per share (Rs) 129.59 112.82 177.52 149.19 114.81
33
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Free reserves per share (Rs) 88.94 106.00 176.26 168.16 168.88
Profitability ratios
Operating margin (%) 14.19 21.94 26.53 21.21 25.55
Gross profit margin (%) -8.60 -0.79 8.47 2.17 3.52
Net profit margin (%) -6.75 -4.02 5.46 0.27 4.58
Adjusted cash margin (%) 7.41 15.07 20.89 18.29 24.85
Adjusted return on net worth (%) -19.69 -6.92 2.95 -0.13 2.37
Reported return on net worth (%) -8.96 -4.00 5.23 0.23 3.04
Return on long term funds (%) -4.30 1.15 5.77 2.76 2.79
Leverage ratios
Long term debt / Equity 0.84 0.96 0.62 0.61 0.62
Total debt/equity 1.39 1.33 0.82 0.82 0.81
Owners fund as % of total source 41.81 42.93 54.86 54.77 55.17
Fixed assets turnover ratio 0.48 0.43 0.51 0.47 0.40
Liquidity ratios
Current ratio 2.71 4.07 2.86 4.83 3.34
Current ratio (inc. st loans) 0.84 1.25 0.97 1.14 1.18
Quick ratio 1.77 2.69 1.62 3.14 2.18
Inventory turnover ratio 4.36 3.84 4.62 4.51 4.63
Payout ratios
Dividend payout ratio (net profit) - - 17.83 272.50 20.93
Dividend payout ratio (cash profit) 3.41 5.58 4.18 3.95 3.70
Earning retention ratio - - 68.42 569.42 73.18
Cash earnings retention ratio 92.87 93.33 95.34 95.96 96.15
Coverage ratios
Adjusted cash flow time total debt 14.14 8.86 4.11 5.27 4.92
Financial charges coverage ratio 1.77 2.66 4.45 4.34 5.06
Fin. charges cov.ratio (post tax) 2.69 2.97 4.76 4.44 5.66
Component ratios
Material cost component (% earnings) 56.66 56.43 54.25 62.57 60.12
Selling cost Component 1.84 2.55 3.02 2.90 3.04
Exports as percent of total sales 60.80 70.82 80.30 84.72 78.41
Import comp. in raw mat. consumed 75.34 70.10 64.37 81.56 71.94
Long term assets / total Assets 0.59 0.62 0.70 0.67 0.66
Bonus component in equity capital (%) 33.33 33.33 43.37 43.40 43.40
34
Polaris Software Lab Ltd
Balance sheet-Rs in Cr
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Sources of funds
Owner's fund
Equity share capital 49.34 49.34 49.29 49.12 49.01
Share application money - - - - -
Preference share capital - - - - -
Reserves & surplus 644.68 551.97 520.56 482.15 480.35
Loan funds
Secured loans 0.36 0.83 1.29 - -
Unsecured loans - - - - -
Total 694.37 602.13 571.14 531.26 529.36
Uses of funds
Fixed assets
Gross block 162.66 178.52 377.07 364.86 311.16
Less : revaluation reserve - - - - -
Less : accumulated depreciation - - 205.47 166.95 124.09
Net block 162.66 178.52 171.60 197.90 187.08
Capital work-in-progress 1.14 4.93 28.43 22.17 18.37
35
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Investments 321.68 169.29 107.88 79.04 110.69
Net current assets
Current assets, loans & advances 421.32 392.36 399.32 337.15 306.46
Less : current liabilities & provisions 212.43 142.97 136.09 105.00 93.24
Total net current assets 208.89 249.38 263.23 232.15 213.22
Miscellaneous expenses not written - - - - -
Total 694.37 602.13 571.14 531.26 529.36
Notes:
Book value of unquoted investments 87.03 - 83.68 58.85 54.33
Market value of quoted investments 234.66 - 24.25 20.20 56.36
Contingent liabilities 19.80 23.76 22.74 19.54 18.92
Number of equity sharesoutstanding
986.76 986.75 985.82 982.30 980.10
(Lacs)
36
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Other non cash adjustments - - - - -
Reported net profit 111.19 52.63 79.59 13.30 53.43
Earnigs before appropriation 333.57 244.97 225.58 161.32 172.98
Equity dividend 27.14 14.80 22.18 12.28 17.15
Preference dividend - - - - -
Dividend tax 4.61 2.51 3.11 1.72 2.45
Retained earnings 301.83 227.65 200.29 147.32 153.37
Ratios
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Per share ratios
Adjusted EPS (Rs) 18.02 5.44 7.98 1.27 4.88
Adjusted cash EPS (Rs) 22.35 9.40 12.38 6.00 8.80
Reported EPS (Rs) 11.27 5.33 8.07 1.35 5.45
Reported cash EPS (Rs) 15.60 9.29 12.47 6.08 9.37
Dividend per share 2.75 1.50 2.25 1.25 1.75
Operating profit per share (Rs) 20.83 8.63 13.51 6.47 8.46
Book value (excl rev res) per share (Rs) 7.76 60.94 57.80 54.08 54.01
Book value (incl rev res) per share (Rs.) 7.77 60.94 57.80 54.08 54.01
Net operating income per share (Rs) 118.71 95.06 91.73 69.63 68.25
Free reserves per share (Rs) 64.58 56.53 52.92 49.03 49.07
Profitability ratios
Operating margin (%) 17.54 9.07 14.72 9.29 12.38
Gross profit margin (%) 13.90 4.91 9.93 2.50 6.64
Net profit margin (%) 9.25 5.49 8.76 1.93 7.86
Adjusted cash margin (%) 18.34 9.68 13.43 8.57 12.69
Adjusted return on net worth (%) 25.62 8.92 13.81 2.35 9.04
Reported return on net worth (%) 16.02 8.75 13.96 2.50 10.09
Return on long term funds (%) 27.85 10.91 16.37 3.79 10.38
Leverage ratios
Long term debt / Equity - - - - -
37
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Total debt/equity - - - - -
Owners fund as % of total source 99.94 99.86 99.77 100.00 100.00
Fixed assets turnover ratio 7.20 5.25 2.84 2.23 2.65
Liquidity ratios
Current ratio 1.98 2.74 2.93 3.21 3.29
Current ratio (inc. st loans) 1.98 2.74 2.93 3.21 3.29
Quick ratio 1.98 2.74 2.93 3.19 3.29
Inventory turnover ratio - - - - -
Payout ratios
Dividend payout ratio (net profit) 28.55 32.89 31.76 105.30 36.69
Dividend payout ratio (cash profit) 20.63 18.88 20.57 23.43 21.34
Earning retention ratio 82.15 67.73 67.88 -11.97 59.04
Cash earnings retention ratio 85.61 81.33 79.28 76.25 77.28
Coverage ratios
Adjusted cash flow time total debt - 0.01 0.01 - -
Financial charges coverage ratio 427.07 173.70 241.42 121.25 114.51
Fin. charges cov.ratio (post tax) 279.33 153.03 217.81 109.77 113.63
Component ratios
Material cost component (% earnings) - - - - -
Selling cost Component - - 0.63 0.63 1.04
Exports as percent of total sales - - 90.45 88.17 86.97
Import comp. in raw mat. consumed - - - - -
Long term assets / total Assets 0.53 0.47 0.38 0.41 0.45
Bonus component in equity capital (%) 17.29 17.29 17.30 17.37 17.40
38
Satyam Computer Services Ltd
Balance sheet – Rs in Cr
Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06 Mar ' 05
Sources of funds
Owner's fund
Equity share capital 134.10 133.44 64.89 63.85 63.25
Share application money 1.83 7.85 1.78 0.45 0.19
Preference share capital - - - - -
Reserves & surplus 7,221.71 5,648.07 4,268.75 3,153.17 2,517.52
Loan funds
Secured loans 23.67 13.79 12.57 9.87 7.30
Unsecured loans - - - - -
Total 7,381.31 5,803.15 4,347.99 3,227.34 2,588.25
Uses of funds
Fixed assets
Gross block 1,486.53 1,280.40 1,153.16 937.70 847.16
Less : revaluation reserve - - - - -
Less : accumulated depreciation 1,062.04 930.45 803.74 685.41 597.76
Net block 424.49 349.95 349.42 252.29 249.40
Capital work-in-progress 458.63 290.05 76.84 64.68 22.17
Investments 493.80 201.15 155.74 78.48 74.75
Net current assets
Current assets, loans & advances 7,451.13 6,003.75 4,473.26 3,283.53 2,595.51
Less : current liabilities & provisions 1,446.74 1,041.75 707.27 451.64 353.59
Total net current assets 6,004.39 4,962.00 3,765.99 2,831.89 2,241.92
Miscellaneous expenses not written - - - - -
Total 7,381.31 5,803.15 4,347.99 3,227.34 2,588.25
Notes:
Book value of unquoted investments 493.80 201.15 155.74 78.48 74.75
Market value of quoted investments - - - - 1.00
Contingent liabilities 623.28 267.20 134.45 38.22 8.68
Number of equity sharesoutstanding
6704.79 6671.96 3244.50 3192.65 3162.52
(Lacs)
39
Profit loss account-Rs in Cr
Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06 Mar ' 05
Income
Operating income 8,137.28 6,228.47 4,634.31 3,464.23 2,541.55
Expenses
Material consumed - - - - -
Manufacturing expenses 83.79 69.35 58.21 60.17 40.96
Personnel expenses 4,964.84 3,692.92 2,702.24 1,999.10 1,338.84
Selling expenses 87.51 62.87 67.07 58.33 51.76
Adminstrative expenses 1,170.83 873.42 612.45 456.35 416.19
Expenses capitalised - - - - -
Cost of sales 6,306.97 4,698.56 3,439.97 2,573.96 1,847.75
Operating profit 1,830.31 1,529.91 1,194.34 890.27 693.80
Other recurring income 277.87 168.07 117.26 101.82 93.88
Adjusted PBDIT 2,108.18 1,697.98 1,311.60 992.09 787.68
Financial expenses 5.94 7.61 2.72 0.76 0.75
Depreciation 137.94 129.89 122.81 103.94 111.62
Other write offs - - - - -
Adjusted PBT 1,964.30 1,560.48 1,186.07 887.39 675.31
Tax charges 226.12 150.00 206.14 116.74 106.15
Adjusted PAT 1,738.18 1,410.48 979.93 770.65 569.16
Non recurring items -22.44 12.75 259.82 -20.86 -15.27
Other non cash adjustments - - - 0.47 1.90
Reported net profit 1,715.74 1,423.23 1,239.75 750.26 555.79
Earnigs before appropriation 5,564.06 4,260.04 3,222.39 2,238.23 1,690.93
Equity dividend 234.89 231.85 229.56 159.63 126.72
Preference dividend - - - - -
Dividend tax 39.86 37.55 32.02 20.86 16.24
Retained earnings 5,289.31 3,990.64 2,960.81 2,057.74 1,547.97
Ratios
40
Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06 Mar ' 05
Per share ratios
Adjusted EPS (Rs) 25.92 21.14 30.20 24.14 18.00
Adjusted cash EPS (Rs) 27.98 23.09 33.99 27.39 21.53
Reported EPS (Rs) 25.59 21.33 38.21 23.50 17.57
Reported cash EPS (Rs) 27.65 23.28 42.00 26.76 21.10
Dividend per share 3.50 3.50 7.00 5.00 4.00
Operating profit per share (Rs) 27.30 22.93 36.81 27.88 21.94
Book value (excl rev res) per share (Rs) 109.71 86.65 133.57 100.76 81.60
Book value (incl rev res) per share (Rs.) 109.71 86.65 133.57 100.76 81.60
Net operating income per share (Rs) 121.37 93.35 142.84 108.51 80.36
Free reserves per share (Rs) 106.19 84.41 131.55 98.74 79.58
Profitability ratios
Operating margin (%) 22.49 24.56 25.77 25.69 27.29
Gross profit margin (%) 20.79 22.47 23.12 22.69 22.90
Net profit margin (%) 20.38 22.24 26.09 21.03 21.08
Adjusted cash margin (%) 22.29 24.08 23.20 24.52 25.83
Adjusted return on net worth (%) 23.63 24.39 22.61 23.95 22.05
Reported return on net worth (%) 23.32 24.61 28.60 23.32 21.53
Return on long term funds (%) 26.69 27.05 27.35 27.52 26.12
Leverage ratios
Long term debt / Equity - - - - -
Total debt/equity - - - - -
Owners fund as % of total source 99.67 99.76 99.71 99.69 99.71
Fixed assets turnover ratio 5.47 4.86 4.02 3.69 3.03
Liquidity ratios
Current ratio 5.15 5.76 6.32 7.27 7.34
Current ratio (inc. st loans) 5.15 5.76 6.32 7.27 7.34
Quick ratio 5.09 5.70 6.32 7.25 7.33
Inventory turnover ratio - - - - -
Payout ratios
Dividend payout ratio (net profit) 16.01 18.92 21.09 24.05 25.72
Dividend payout ratio (cash profit) 14.82 17.34 19.19 21.12 21.41
Earning retention ratio 84.20 80.91 73.31 76.58 74.89
Cash earnings retention ratio 85.36 82.52 76.28 79.37 79.01
Coverage ratios
Adjusted cash flow time total debt 0.01 0.01 0.01 0.01 0.01
Financial charges coverage ratio 354.91 223.12 482.21 1,310.04 1,051.92
Fin. charges cov.ratio (post tax) 313.07 205.09 501.94 1,128.96 892.30
Component ratios
41
Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06 Mar ' 05
Material cost component (% earnings) - - - - -
Selling cost Component 1.07 1.00 1.44 1.68 2.03
Exports as percent of total sales 80.31 75.91 83.19 87.53 90.24
Import comp. in raw mat. consumed - - - - -
Long term assets / total Assets 0.15 0.12 0.11 0.10 0.11
Bonus component in equity capital (%) 69.84 70.18 43.33 44.03 44.45
42
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Unsecured loans 7.74 8.98 8.98 8.98 9.73
Total 13,486.62 11,023.06 8,109.73 5,644.83 3,441.79
Uses of funds
Fixed assets
Gross block 4,359.24 3,240.64 2,315.36 1,695.13 1,041.09
Less : revaluation reserve - - - - -
Less : accumulated depreciation 1,690.16 1,300.11 854.75 525.35 132.93
Net block 2,669.08 1,940.53 1,460.61 1,169.78 908.16
Capital work-in-progress 685.13 889.74 757.85 280.00 120.28
Investments 5,936.03 4,509.33 3,252.04 1,963.52 1,404.42
Net current assets
Current assets, loans & advances 9,250.79 7,396.46 5,294.74 4,011.31 2,319.94
Less : current liabilities & provisions 5,054.41 3,713.00 2,655.51 1,779.78 1,311.01
Total net current assets 4,196.38 3,683.46 2,639.23 2,231.53 1,008.93
Miscellaneous expenses not written - - - - -
Total 13,486.62 11,023.06 8,109.73 5,644.83 3,441.79
Notes:
Book value of unquoted investments 5,992.44 4,095.69 2,852.58 1,583.63 1,024.53
Market value of quoted investments 251.41 661.29 957.53 416.10 481.54
Contingent liabilities 2,924.33 2,726.11 3,003.25 851.64 407.76
Number of equity sharesoutstanding
9786.10 9786.10 9786.10 4893.05 4801.15
(Lacs)
43
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Cost of sales 16,381.09 13,508.11 10,638.49 7,893.09 5,642.65
Operating profit 6,020.83 5,025.61 4,301.48 3,337.41 2,408.45
Other recurring income 232.62 165.01 86.38 64.55 39.47
Adjusted PBDIT 6,253.45 5,190.62 4,387.86 3,401.96 2,447.92
Financial expenses 7.44 3.42 3.43 4.49 10.40
Depreciation 417.46 458.78 343.41 257.38 133.22
Other write offs - - - - -
Adjusted PBT 5,828.55 4,728.42 4,041.02 3,140.09 2,304.30
Tax charges 443.48 457.58 410.80 319.45 280.76
Adjusted PAT 5,385.07 4,270.84 3,630.22 2,820.64 2,023.54
Non recurring items -688.86 275.44 129.66 -65.74 -192.12
Other non cash adjustments - -37.52 -2.59 -38.03 -
Reported net profit 4,696.21 4,508.76 3,757.29 2,716.87 1,831.42
Earnigs before appropriation 12,071.10 9,428.75 6,590.59 3,858.50 1,832.06
Equity dividend 1,370.05 1,370.05 1,125.39 660.56 552.13
Preference dividend 7.00 0.08 - - -
Dividend tax 234.02 232.85 169.48 92.64 74.46
Retained earnings 10,460.03 7,825.77 5,295.72 3,105.30 1,205.47
Ratios
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Per share ratios
Adjusted EPS (Rs) 54.96 43.64 37.10 57.65 42.15
Adjusted cash EPS (Rs) 59.22 48.33 40.60 62.91 44.92
Reported EPS (Rs) 47.92 46.07 38.39 55.52 38.15
Reported cash EPS (Rs) 52.18 50.76 41.90 60.79 40.92
Dividend per share 14.00 14.00 11.50 13.50 11.50
Operating profit per share (Rs) 61.52 51.35 43.95 68.21 50.16
Book value (excl rev res) per share (Rs) 136.38 111.43 82.35 114.64 69.17
Book value (incl rev res) per share (Rs.) 136.38 111.43 82.35 114.64 69.17
Net operating income per share (Rs) 228.92 189.39 152.67 229.52 167.69
Free reserves per share (Rs) 141.74 110.22 80.25 113.86 68.17
Profitability ratios
Operating margin (%) 26.87 27.11 28.79 29.71 29.91
Gross profit margin (%) 25.01 24.64 26.49 27.42 28.25
Net profit margin (%) 20.74 24.11 25.00 24.05 22.63
44
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Adjusted cash margin (%) 25.63 25.29 26.44 27.25 26.65
Adjusted return on net worth (%) 40.29 39.16 45.04 50.28 60.93
Reported return on net worth (%) 35.13 41.34 46.62 48.43 55.14
Return on long term funds (%) 43.27 42.96 50.12 55.97 69.49
Leverage ratios
Long term debt / Equity 0.01 0.01 - - -
Total debt/equity 0.01 0.01 0.01 0.01 0.03
Owners fund as % of total source 98.95 98.92 99.37 99.37 96.49
Fixed assets turnover ratio 5.15 5.74 6.49 6.68 7.73
Liquidity ratios
Current ratio 1.83 1.99 1.99 2.25 1.77
Current ratio (inc. st loans) 1.83 1.98 1.93 2.19 1.51
Quick ratio 1.83 1.97 1.98 2.22 1.77
Inventory turnover ratio 1,321.77 1,137.21 1,412.30 536.84 -
Payout ratios
Dividend payout ratio (net profit) 34.20 35.55 34.46 27.72 34.21
Dividend payout ratio (cash profit) 31.41 32.26 31.57 25.32 31.89
Earning retention ratio 70.18 62.47 64.34 73.30 69.04
Cash earnings retention ratio 72.33 66.11 67.42 75.53 70.95
Coverage ratios
Adjusted cash flow time total debt 0.01 - 0.01 0.01 0.05
Financial charges coverage ratio 840.52 1,517.73 1,279.26 757.67 235.38
Fin. charges cov.ratio (post tax) 688.32 1,453.50 1,196.54 663.42 189.91
Component ratios
Material cost component (% earnings) 0.23 0.24 0.14 1.43 -
Selling cost Component 0.09 0.14 0.20 0.10 0.10
Exports as percent of total sales 93.01 90.51 92.38 90.17 92.97
Import comp. in raw mat. consumed 79.74 80.43 70.79 80.37 -
Long term assets / total Assets 0.50 0.49 0.50 0.45 0.51
Bonus component in equity capital (%) 59.30 59.30 59.30 18.61 18.97
45
46
Wipro Ltd
Balance sheet – Rs in Cr
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Sources of funds
Owner's fund
Equity share capital 293.00 292.30 291.80 285.15 140.71
Share application money 1.50 58.00 3.50 7.49 1.21
Preference share capital - - - - -
Reserves & surplus 12,220.50 11,260.40 9,025.10 6,135.30 4,751.73
Loan funds
Secured loans - 4.00 23.20 45.06 21.59
Unsecured loans 5,013.90 3,818.40 214.80 5.10 40.50
Total 17,528.90 15,433.10 9,558.40 6,478.10 4,955.74
Uses of funds
Fixed assets
Gross block 3,179.60 2,282.20 1,645.90 2,364.53 1,763.49
Less : revaluation reserve - - - - -
Less : accumulated depreciation - - - 1,246.27 855.53
Net block 3,179.60 2,282.20 1,645.90 1,118.25 907.96
Capital work-in-progress 1,311.80 1,335.00 989.50 612.36 250.24
Investments 6,884.50 4,500.10 4,348.70 3,459.20 2,859.51
Net current assets
Current assets, loans & advances 13,576.10 12,058.10 6,338.40 4,076.68 2,672.86
Less : current liabilities & provisions 7,423.10 4,742.30 3,764.10 2,788.39 1,734.83
Total net current assets 6,153.00 7,315.80 2,574.30 1,288.29 938.03
Miscellaneous expenses not written - - - - -
Total 17,528.90 15,433.10 9,558.40 6,478.10 4,955.74
Notes:
Book value of unquoted investments 6,884.50 - 1,234.10 514.23 782.71
Market value of quoted investments - - - 2,956.87 2,088.71
Contingent liabilities 596.10 749.90 661.60 509.18 676.65
Number of equity sharesoutstanding
14650.00 14615.00 14590.00 14257.54 7035.71
(Lacs)
Profit loss account- Rs in Cr
47
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Income
Operating income 21,507.30 17,492.60 13,683.90 10,227.12 7,233.16
Expenses
Material consumed 3,376.70 2,952.30 1,889.00 1,367.67 1,185.48
Manufacturing expenses - 299.80 120.50 1,020.70 558.07
Personnel expenses 9,242.20 7,409.10 5,768.20 4,279.03 2,878.53
Selling expenses - 532.10 - 171.05 107.15
Adminstrative expenses 4,129.60 2,583.70 2,651.70 904.78 685.80
Expenses capitalised - - - - -37.12
Cost of sales 16,748.50 13,777.00 10,429.40 7,743.22 5,377.92
Operating profit 4,758.80 3,715.60 3,254.50 2,483.90 1,855.25
Other recurring income -480.40 326.90 288.70 113.59 75.44
Adjusted PBDIT 4,278.40 4,042.50 3,543.20 2,597.49 1,930.68
Financial expenses 196.80 116.80 7.20 3.13 5.57
Depreciation 533.70 456.00 359.80 292.26 185.97
Other write offs - - - - -
Adjusted PBT 3,547.90 3,469.70 3,176.20 2,302.10 1,739.15
Tax charges 574.10 406.40 334.10 286.10 255.15
Adjusted PAT 2,973.80 3,063.30 2,842.10 2,016.00 1,484.00
Non recurring items - - - 38.33 17.88
Other non cash adjustments - - - -33.85 -7.06
Reported net profit 2,973.80 3,063.30 2,842.10 2,020.48 1,494.82
Earnigs before appropriation 2,973.80 3,063.30 2,842.10 2,020.48 1,494.82
Equity dividend 586.00 876.50 873.70 712.88 351.79
Preference dividend - - - - -
Dividend tax 99.60 148.90 126.80 99.98 49.34
Retained earnings 2,288.20 2,037.90 1,841.60 1,207.62 1,093.70
Ratios
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Per share ratios
Adjusted EPS (Rs) 20.30 20.96 19.48 14.14 21.09
Adjusted cash EPS (Rs) 23.94 24.08 21.95 16.19 23.74
Reported EPS (Rs) 20.30 20.96 19.48 14.17 21.25
48
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Reported cash EPS (Rs) 23.94 24.08 21.95 16.22 23.89
Dividend per share 4.00 6.00 6.00 5.00 5.00
Operating profit per share (Rs) 32.48 25.42 22.31 17.42 26.37
Book value (excl rev res) per share (Rs) 85.42 79.05 63.86 45.03 69.54
Book value (incl rev res) per share (Rs.) 85.42 79.05 63.86 45.03 69.54
Net operating income per share (Rs) 146.81 119.69 93.79 71.73 102.81
Free reserves per share (Rs) - - - 42.65 66.69
Profitability ratios
Operating margin (%) 22.12 21.24 23.78 24.28 25.64
Gross profit margin (%) 19.64 18.63 21.15 21.42 23.07
Net profit margin (%) 14.14 17.19 20.34 19.53 20.45
Adjusted cash margin (%) 16.68 19.74 22.91 22.32 22.84
Adjusted return on net worth (%) 23.76 26.51 30.50 31.39 30.33
Reported return on net worth (%) 23.76 26.51 30.50 31.46 30.55
Return on long term funds (%) 21.36 23.32 33.31 35.87 35.61
Leverage ratios
Long term debt / Equity 0.40 0.33 0.02 - -
Total debt/equity 0.40 0.33 0.02 0.01 0.01
Owners fund as % of total source 71.39 75.13 97.50 99.22 98.74
Fixed assets turnover ratio 6.86 7.81 8.31 4.35 4.14
Liquidity ratios
Current ratio 1.83 2.54 1.68 1.46 1.54
Current ratio (inc. st loans) 1.83 2.54 1.68 1.42 1.47
Quick ratio 1.76 2.44 1.61 1.40 1.45
Inventory turnover ratio 47.02 39.41 57.23 78.23 58.05
Payout ratios
Dividend payout ratio (net profit) 23.05 33.47 35.20 40.23 26.83
Dividend payout ratio (cash profit) 19.54 29.13 31.24 35.14 23.86
Earning retention ratio 76.95 66.53 64.80 59.68 72.98
Cash earnings retention ratio 80.46 70.87 68.76 64.79 75.99
Coverage ratios
Adjusted cash flow time total debt 1.43 1.09 0.07 0.02 0.03
Financial charges coverage ratio 21.74 34.61 492.11 829.08 346.75
Fin. charges cov.ratio (post tax) 18.82 31.13 445.71 739.19 302.87
Component ratios
Material cost component (% earnings) 15.63 17.94 14.43 13.60 16.51
Selling cost Component - 3.04 - 1.67 1.48
Exports as percent of total sales - - - 69.25 74.29
Import comp. in raw mat. consumed - - - 62.12 51.39
49
Mar ' 10 Mar ' 09 Mar ' 08 Mar ' 07 Mar ' 06
Long term assets / total Assets 0.45 0.40 0.52 0.55 0.59
Bonus component in equity capital (%) 95.45 95.68 95.84 98.08 98.43
7 LIMITATIONS
50
There are still items in the assets side of the balance sheet which has no real
value and are merely deferred charges to future incomes like preliminary /
pre-incorporation expenses and other.
There are still the following issues or challenges in preparing the financial
statements which may amount to overstatement of the accounting profit
of an entity:
Method of depreciations and the rates to depreciate into the income statement are
selected by management to suit their business needs. Are the rates
intentionally been made lower or the depreciation rates are higher to
accelerate the depreciation of the fixed assets,
Adequacy of provisions and method of providing for doubtful debts. Are the trade
debtors recoverable and to what extent the accounting method for provision
for doubtful debts shows the realistic picture,
Basis of valuation of assets- when can costs change to reflect current values?
Using replacement or current costs?
51
Margin % are increased well. Total Debt Equity Ratio reached
0.26 at 2010. Current ratio comes up from 1.64 to 3.21. Over all
company financial position is better.
52
8.7 Polaris Software Lab Ltd:
Adjusted EPS of Polaris Software Lab Ltd comes up to 18.02 from
4.88. Gross Profit and Net Profit Margin % showed 13.90 & 9.25
respectively at 2010. Current ratio comes down to 1.98 at 2010.
Over all company position is not bad.
53
But they are retrieved slowly from the recession. Compare with
other service sectors Information Technology stood at good
position now.
9 REFERENCES
54
55