Minar International Ltd. - Research Center

---

Results

Statement

• Balance sheet
• P&L

More

• Ratio

Mar ' 05	Mar ' 04	Mar ' 03	Mar ' 02	Mar ' 01

Income

Operating income

263.43

189.74

114.42

72.55

48.31

Expenses

Material consumed

233.97

161.93

96.52

61.65

39.21

Manufacturing expenses

24.49

21.75

12.55

5.39

4.58

Personnel expenses

0.33

0.22

0.16

0.15

0.08

Selling expenses

-

-

-

-

-

Adminstrative expenses

7.11

8.97

4.31

2.74

3.80

Expenses capitalised

-

-

-

-

-

Cost of sales

265.90

192.87

113.54

69.93

47.68

Operating profit

-2.46

-3.14

0.88

2.62

0.63

Other recurring income

18.09

16.71

7.75

4.87

1.98

Adjusted PBDIT

15.63

13.57

8.62

7.49

2.61

Financial expenses

3.58

3.43

2.19

1.64

1.50

Depreciation

1.03

0.12

0.07

0.09

0.10

Other write offs

-

-

-

-

-

Adjusted PBT

11.02

10.01

6.36

5.76

1.01

Tax charges

3.98

3.55

0.92

0.53

0.07

Adjusted PAT

7.05

6.47

5.44

5.23

0.94

Non recurring items

-0.17

-0.14

-0.03

-

-

Other non cash adjustments

-

-

-

-

-

Reported net profit

6.88

6.33

5.42

5.23

0.94

Earnigs before appropriation

6.88

6.33

5.42

5.23

0.94

Equity dividend

-

-

-

-

-

Preference dividend

-

-

-

-

-

Dividend tax

-

-

-

-

-

Retained earnings

6.88

6.33

5.42

5.23

0.94