You are on page 1of 10

Comparative analysis:

BALANCE SHEET:

Mar '06 Jun '07 Jun '08 2007-2006

increase/decreas
12 mths 15 mths 12 mths e
Sources Of Funds
Total
EquityShare Capital
Share 46.58 46.6 80.48 0.02
Capital Application 46.58
Share 46.6 51.27 0.02
Money
Preference Share 3.97 0 2.11 -3.97
Capital 0 0 29.22 0
Reserves
Revaluation 234.41 172.02 106.54 -62.39
Reserves 0 0 0 0
Networth 284.96 218.62 189.13 -66.34
Secured Loans 433.42 431.57 527.37 -1.85
Unsecured Loans 10 19.69 26.42 9.69
Total Debt 443.42 451.26 553.79 7.84
Total Liabilities Of 728.38
Application 669.88 742.92 -58.5
Funds
Gross
Less: BlockAccum. 893.08 1,274.35 1,305.59 381.27
Depreciation 369.38 444.49 507.31 75.11
Net BlockWork in 523.7
Capital 829.86 798.28 306.16
Progress 333.55 18.09 7.39 -315.46
Investments 33.01 33.01 33.01 0
Inventories 149.32 124.99 98.67 -24.33
Sundry
Cash Debtors
and Bank 37.67 169.64 49.18 131.97
Balance
Total Current 1.97 1.97 11.44 0
Assets
Loans and 188.96 296.6 159.29 107.64
Advances 106.79 127.31 170.11 20.52
Fixed CA,
Total Deposits
Loans & 1.79 0.96 1.12 -0.83
Advances 297.54 424.87 330.52 127.33
Deffered Credit 0 0 0 0
Current Liabilities 422.18 591.04 381.22 168.86
Provisions
Total CL & 37.23 44.9 45.04 7.67
Provisions
Net Current 459.41 635.94 426.26 176.53
Assets
Miscellaneous -161.87 -211.07 -95.74 -49.2
Expenses 0 0 0 0
Total Assets
Contingent 728.39 669.89 742.94 -58.5
Liabilities 42.12 40.41 54.3 -1.71
Book Value (Rs) 60.33 46.92 30.78 -13.41

BALANCE SHEET:

Mar '06 Jun '07 Jun '08 2006

12 mths 15 mths 12 mths


SOURCES OF FUNDS
Total
EquityShare Capital
Share 46.58 46.6 80.48 6.4
Capital
Share Application 46.58 46.6 51.27 6.4
Money
Preference Share 3.97 0 2.11 0.55
Capital 0 0 29.22 0
Reserves
Revaluation 234.41 172.02 106.54 32.18
Reserves 0 0 0 0
Networth 284.96 218.62 189.13 39.12
Secured Loans 433.42 431.57 527.37 59.5
Unsecured Loans 10 19.69 26.42 30.29
Total Debt 443.42 451.26 553.79 60.88
Total Liabilities 728.38 669.88 742.92 100

Mar '06 Jun '07 Jun '08

Application Of 12 mths 15 mths 12 mths


Funds
Gross
Less: BlockAccum. 893.08 1,274.35 1,305.59 122.61
Depreciation 369.38 444.49 507.31 50.71
Net BlockWork in 523.7
Capital 829.86 798.28 71.9
Progress 333.55 18.09 7.39 45.79
Investments 33.01 33.01 33.01 4.53
Inventories 149.32 124.99 98.67 20.5
Sundry
Cash Debtors
and Bank 37.67 169.64 49.18 5.17
Balance
Total Current 1.97 1.97 11.44 0.27
Assets
Loans and 188.96 296.6 159.29 25.94
Advances 106.79 127.31 170.11 14.66
Fixed Deposits
Total CA, Loans & 1.79 0.96 1.12 0.25
Advances 297.54 424.87 330.52 40.85
Deffered Credit 0 0 0 0
Current Liabilities 422.18 591.04 381.22 57.96
ProvisionsCL
Total & 37.23 44.9 45.04 5.11
Provisions
Net Current 459.41 635.94 426.26 63.07
Assets
Miscellaneous -161.87 -211.07 -95.74 -22.22
Expenses 0 0 0 0
Total Assets
Contingent 728.39 669.89 742.94 100
Liabilities 42.12 40.41 54.3 5.78
Book Value (Rs) 60.33 46.92 30.78 8.28

Mar '06 Jun '07 Jun '08 2007-2006

increase/decre
12 mths 15 mths 12 mths ase
Sources
Total OfShare
Funds
Capital
Equity
Share Share 46.58 46.6 80.48 0.02
Capital
Application 46.58 46.6 51.27 0.02
Money
Preference Share 3.97 0 2.11 -3.97
Capital 0 0 29.22 0
Reserves
Revaluation 234.41 172.02 106.54 -62.39
Reserves 0 0 0 0
Networth 284.96 218.62 189.13 -66.34
Secured Loans 433.42 431.57 527.37 -1.85
Unsecured Loans 10 19.69 26.42 9.69
Total Debt 443.42 451.26 553.79 7.84
Total Liabilities 728.38 669.88 742.92 -58.5

12 mths 15 mths 12 mths


Application Of Funds
Gross Block
Less: Accum. 893.08 1,274.35 1,305.59 381.27
Depreciation 369.38 444.49 507.31 75.11
Net Block
Capital Work in 523.7 829.86 798.28 306.16
Progress 333.55 18.09 7.39 -315.46
Investments 33.01 33.01 33.01 0
Inventories 149.32 124.99 98.67 -24.33
Sundry
Cash and Debtors
Bank 37.67 169.64 49.18 131.97
Balance
Total Current 1.97 1.97 11.44 0
Assets
Loans and 188.96 296.6 159.29 107.64
Advances 106.79 127.31 170.11 20.52
Fixed
Total Deposits
CA, Loans 1.79 0.96 1.12 -0.83
& Advances 297.54 424.87 330.52 127.33
Deffered
Current Credit 0 0 0 0
Liabilities 422.18 591.04 381.22 168.86
Provisions
Total CL & 37.23 44.9 45.04 7.67
Provisions
Net Current 459.41 635.94 426.26 176.53
Assets
Miscellaneous -161.87 -211.07 -95.74 -49.2
Expenses 0 0 0 0
Total Assets
Contingent 728.39 669.89 742.94 -58.5
Liabilities 42.12 40.41 54.3 -1.71
Book Value (Rs) 60.33 46.92 30.78 -13.41

Open High Low Close


Price Price Price Price

13/09/10 437 459.5 434 454.95

14/09/10 460 489.7 454.5 475.25


15/09/10 478.7 505.5 470 473.5

16/09/10 475 484.5 465 468.7

17/09/10 473 477.8 468 473.55


20/09/10 475.9 480.55 471.25 474.45

21/09/10 477.9 494.65 476 486.6

22/09/10 490 495.35 482.4 490.2


23/09/10 490.2 494.3 475 482.3
24/09/10 480 487.5 480 484.05
27/09/10 490 495 483.4 486.2
28/09/10 486 489.9 481 487.5
29/09/10 489.25 493 480 483.2
30/09/10 482 485 471.1 475.9

1/10/2010 480.55 503 479 497.25


4/10/2010 504.65 511.5 500 507.9
5/10/2010 508 516.85 505 511.9
6/10/2010 515 522.4 512 516.95
7/10/2010 519 522.5 510 512.4
8/10/2010 515 515 497.9 502.3
11/10/2010 509 522 506.95 519.45
2007-2OO8 2007-2006 2007-2008
% %
increase/decre increase/decreas increase/decreas
ase e e

33.88 0.04 72.7


4.67 0.04 10.02
2.11 -100
29.22
-65.48 -26.62 -38.07
0 #DIV/0!
-29.49 -23.28 -13.49
95.8 -0.43 22.2
6.73 96.9 34.18
102.53 1.77 22.72
73.04 -8.03 10.9

31.24 42.69 2.45


62.82 20.33 14.13
-31.58 58.46 -3.81
-10.7 -94.58 -59.15
0 0 0
-26.32 -16.29 -21.06
-120.46 350.33 -71.01
9.47 0 480.71
-137.31 56.96 -46.29
42.8 19.22 33.62
0.16 -46.37 16.67
-94.35 42.79 -22.21
0
-209.82 40 -35.5
0.14 20.6 0.31
-209.68 38.43 -32.97
115.33 30.39 -54.64
0
73.05 -8.03 10.9
13.89 -4.06 34.37
-16.14 -22.23 -34.4

2007 2008

6.96 10.83
6.96 6.9
0 0.28
O 3.93
25.68 14.34
0 0
32.64 25.46
49.18 70.99
52.01 3.56
108.84 74.54
1367.04 100

190.24 175.74
66.35 68.29
123.88 107.45
2.7 0.99
4.93 4.44
18.66 13.28
25.32 6.62
0.29 1.54
44.28 21.44
19 22.9
0.14 0.15
63.42 44.49
0 0
88.23 51.31
6.7 6.06
94.93 57.38
-31.51 -12.89
0 0
100 100
6.03 7.31
7 4.14

2007-2OO8 2007-2006 2007-2008


% %
increase/decr increase/decre increase/decre
ease ase ase

33.88 100.04 172.78


4.67 100.04 110.07
2.11 0 53.15
29.22 0
-65.48 73.38 45.45
0 0 0
-29.49 76.72 66.37
95.8 99.57 121.68
6.73 196.9 264.2
102.53 101.77 124.89
73.04 91.97 102

31.24 142.69 102.45


62.82 120.33 114.13
-31.58 158.46 96.19
-10.7 5.42 40.85
0 100 100
-26.32 83.71 78.94
-120.46 450.33 28.99
9.47 100 580.71
-137.31 156.96 53.71
42.8 119.22 133.62
0.16 53.63 116.67
-94.35 142.79 77.79
0 0 0
-209.82 140 64.5
0.14 120.6 100.31
-209.68 138.43 67.03
115.33 130.39 45.36
0 0 0
73.05 91.97 110.9
13.89 95.94 134.37
-16.14 77.77 65.6

Total
No. of No. of Turnover * Spread
Shares Trades (Rs.) (Rs.)
WAP H-L C-O
448.46 2,01,422 5,435 9,03,29,359 25.5 17.95

477.8 6,93,794 13,999 33,14,96,403 35.2 15.25


486.99 7,35,047 15,960 35,79,60,738 35.5 -5.2

474.85 4,23,129 10,325 20,09,23,033 19.5 -6.3

472.16 2,67,464 5,813 12,62,84,999 9.8 0.55


474.65 1,58,535 2,686 7,52,48,285 9.3 -1.45

486.84 5,07,872 11,473 24,72,52,248 18.65 8.7

489.5 2,23,865 4,948 10,95,80,852 12.95 0.2


485.89 1,07,558 2,456 5,22,61,111 19.3 -7.9
484.16 1,65,635 2,800 8,01,93,029 7.5 4.05
489.64 1,29,451 3,109 6,33,84,484 11.6 -3.8
486.14 73,048 1,754 3,55,11,481 8.9 1.5
485.59 90,694 2,374 4,40,39,989 13 -6.05
476.07 76,059 2,126 3,62,09,758 13.9 -6.1

493.14 2,22,131 5,129 10,95,42,333 24 16.7


506.97 1,56,455 3,584 7,93,17,752 11.5 3.25
511.21 1,80,952 3,282 9,25,03,874 11.85 3.9
517.75 1,69,124 3,481 8,75,64,361 10.4 1.95
515.63 1,45,546 3,006 7,50,47,927 12.5 -6.6
505.01 85,700 2,406 4,32,79,331 17.1 -12.7
516.74 1,15,288 3,367 5,95,73,765 15.05 10.45