|
|
|
MANGANESE ORE
(INDIA) LIMITED |
|
|
|
|
|
|
|
|
|
INFORMATION ABOUT BUSINESS SEGMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| The Company
has identified three reportable segment viz.- Manganese Ore, Electrolytic
Manganese Dioxide & Ferro manganese. |
|
|
|
|
| Segments have
been identified and reported taking into account nature of product and
services, the differing risk and return and |
|
|
|
|
| internal business reporting system. Inter segment
transfer is at cost. |
|
|
|
|
Rs. In Lakhs |
|
|
|
| |
Manganese Ore |
E. M. D. |
Ferro Manganese |
Eliminations |
Consolidated Total |
|
|
|
|
| |
2004-05 |
2003-04 |
2004-05 |
2003-04 |
2004-05 |
2003-04 |
2004-05 |
2003-04 |
2004-05 |
2003-04 |
|
|
|
| REVENUE |
|
|
|
|
|
|
|
|
|
|
|
|
|
| External Sales |
34121.79 |
19300.54 |
765.25 |
424.94 |
2990.54 |
3148.77 |
0 |
0 |
37877.58 |
22874.25 |
|
|
|
| Inter -Segment Sales |
356.01 |
401.54 |
|
|
|
|
-356.01 |
-401.54 |
0 |
0 |
|
|
|
| Total Revenue |
34477.8 |
19702.08 |
765.25 |
424.94 |
2990.54 |
3148.77 |
-356.01 |
-401.54 |
37877.58 |
22874.25 |
|
|
|
| RESULT |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Segment Result |
20107.03 |
4971.48 |
66.35 |
17.04 |
1265.89 |
456.15 |
0 |
0 |
21439.27 |
5444.67 |
|
|
|
| Other Income |
152.19 |
109.28 |
|
|
41.97 |
60.74 |
|
|
194.16 |
170.02 |
|
|
|
| Segment Result |
20259.22 |
5080.75 |
66.35 |
17.04 |
1307.86 |
516.89 |
0.00 |
0.00 |
21633.43 |
5614.68 |
|
|
|
| Write Back of Prov. |
|
|
|
|
|
|
|
|
12.63 |
6.64 |
|
|
|
| Unallocated Corporate exp |
|
|
|
|
|
|
|
|
(1418.69) |
(1091.39) |
|
|
|
| expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Expenses |
|
|
|
|
|
|
|
|
(0.04) |
(0.51) |
|
|
|
| Profit from Ordinary |
|
|
|
|
|
|
|
|
|
|
|
|
|
| activities |
|
|
|
|
|
|
|
|
20227.33 |
4529.42 |
|
|
|
| Extraordinary loss |
|
|
|
|
|
|
|
|
0 |
0 |
|
|
|
| Net Profit Before Tax |
|
|
|
|
|
|
|
|
20227.33 |
4529.42 |
|
|
|
| Prov. For Income Tax |
|
|
|
|
|
|
|
|
7529.65 |
1719.17 |
|
|
|
| Deferred Tax Liability |
|
|
|
|
|
|
|
|
7.04 |
-41.34 |
|
|
|
| Net Profit
After Tax |
|
|
|
|
|
|
|
|
12690.64 |
2851.59 |
|
|
|
| OTHER INFROMATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Segment Assets |
14891.75 |
10295.95 |
344.62 |
446.06 |
1770.99 |
1099.56 |
|
|
17007.36 |
11841.57 |
|
|
|
| Unallocated corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
| assets |
|
|
|
|
|
|
|
|
18183.00 |
8215.00 |
|
|
|
| Total Assets |
|
|
|
|
|
|
|
|
35190.36 |
20056.57 |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Segment Liabilities |
2632.97 |
2136.76 |
7.75 |
10.57 |
5.00 |
14.60 |
|
|
2645.72 |
2161.93 |
|
|
|
| Unallocated corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
| liabilities |
|
|
|
|
|
|
|
|
6818.6 |
3918.19 |
|
|
|
| Total Liabilities |
|
|
|
|
|
|
|
|
9464.32 |
6080.12 |
|
|
|
| Capital Expenditure |
1566.00 |
608.92 |
13.59 |
39.74 |
6.09 |
1.30 |
|
0 |
1560.42 |
614.26 |
|
|
|
| Unallocated corporate C.E |
|
|
|
|
|
|
|
0 |
25.26 |
35.70 |
|
|
|
| Total Capital Expr. |
|
|
|
|
|
|
|
|
1585.68 |
649.96 |
|
|
|
| Depreciation |
752.01 |
637.59 |
49.20 |
56.50 |
37.19 |
42.70 |
|
|
838.40 |
736.79 |
|
|
|
| Non-cash expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
| other than depreciation |
|
|
|
|
|
|
|
|
474.38 |
385.23 |
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Closing stock&
St.&SP |
339.24 |
346.33 |
5.24 |
8.29 |
69.51 |
83.79 |
|
|
413.99 |
438.41 |
|
|
|
| Debtors |
6374.31 |
3787.34 |
32.06 |
6.51 |
131.05 |
590.57 |
|
|
6537.42 |
4384.42 |
|
|
|
| Raw Material(Mn.Ore) |
|
|
|
|
13.71 |
24.79 |
|
|
13.71 |
24.79 |
|
|
|
| Closing
Stock |
3069.44 |
1754.29 |
77.19 |
201.13 |
1277.21 |
120.90 |
|
|
4423.84 |
2076.32 |
|
|
|
| Cash Balance |
17.28 |
34.63 |
|
|
|
|
17251.56 |
7100.14 |
17268.84 |
7134.77 |
|
|
|
| Other Currt.Assets |
59.27 |
58.73 |
|
|
|
|
354.81 |
83.09 |
414.08 |
141.82 |
|
|
|
| Loans and Advances |
237.52 |
238.27 |
12.80 |
12.80 |
30.25 |
30.25 |
505.28 |
960.42 |
785.85 |
1241.74 |
|
|
|
| Investments |
|
|
|
|
|
|
1.53 |
1.53 |
1.53 |
1.53 |
|
|
|
| Deferred Rev. |
|
|
|
|
|
|
0 |
0 |
0.00 |
0.00 |
|
|
|
| Net Block |
4794.69 |
4076.36 |
217.33 |
217.33 |
249.26 |
249.26 |
69.82 |
69.82 |
5331.10 |
4612.77 |
|
|
|
| Total Assets |
14891.75 |
10295.95 |
344.62 |
446.06 |
1770.99 |
1099.56 |
18183.00 |
8215.00 |
35190.36 |
20056.57 |
|
|
3519035667 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adv.against Ore Sales |
713.06 |
399.34 |
3.63 |
6.85 |
0 |
0 |
|
|
716.69 |
406.19 |
|
|
|
| Sundry Creditors |
860.38 |
708.85 |
4.12 |
3.72 |
5.00 |
14.60 |
|
|
869.50 |
727.17 |
|
|
|
| S.D. |
56.64 |
47.16 |
|
|
|
|
331.25 |
278.20 |
387.89 |
325.36 |
|
|
|
| Liability for Exp. |
941.19 |
923.29 |
|
|
|
|
3836.75 |
1740.87 |
4777.94 |
2664.16 |
|
|
|
| Other Liabilities |
61.70 |
58.12 |
|
|
|
|
132.21 |
149.56 |
193.91 |
207.68 |
|
|
|
| Dividend & Tax on Div |
|
|
|
|
|
|
1049.65 |
518.66 |
1049.65 |
518.66 |
|
|
|
| Unavailed leave |
|
|
|
|
|
|
901.49 |
760.12 |
901.49 |
760.12 |
|
|
|
| Prov. For Mine closure
Exps. |
|
|
|
|
|
|
0 |
0 |
0.00 |
0.00 |
|
|
|
| Provision for Income tax |
|
|
|
|
|
|
89.42 |
0 |
89.42 |
0.00 |
|
|
|
| Deferred Tax Liability |
|
|
|
|
|
|
477.83 |
470.78 |
477.83 |
470.78 |
|
|
|
| Total Liabilities |
2632.97 |
2136.76 |
7.75 |
10.57 |
5.00 |
14.60 |
6818.6 |
3918.19 |
9464.32 |
6080.12 |
|
|
-946431877 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loans and advances |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adv. To employee-Sec |
47.38 |
44.46 |
|
|
|
|
131.40 |
145.59 |
178.78 |
190.05 |
|
|
|
| Adv. To employee-u.s. |
52.60 |
50.69 |
|
|
|
|
4.45 |
4.07 |
57.05 |
54.76 |
|
|
|
| Adv. To Suppl. |
41.78 |
55.21 |
12.80 |
12.80 |
30.25 |
30.25 |
0 |
0 |
84.83 |
98.26 |
|
|
|
| Adv. To Contr. |
39.75 |
36.07 |
|
|
|
|
51.97 |
4.22 |
91.72 |
40.29 |
|
|
|
| Claims |
|
|
|
|
|
|
0 |
0 |
0.00 |
0.00 |
|
|
|
| Prepaid |
12.42 |
12.75 |
|
|
|
|
31.01 |
26.14 |
43.43 |
38.89 |
|
|
|
| Deposit |
43.59 |
39.09 |
|
|
|
|
286.45 |
284.95 |
330.04 |
324.04 |
|
|
|
| Tax |
|
|
|
|
|
|
0.00 |
495.45 |
0.00 |
495.45 |
|
|
|
|
237.52 |
238.27 |
12.80 |
12.80 |
30.25 |
30.25 |
505.28 |
960.42 |
785.85 |
1241.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|