Vous êtes sur la page 1sur 3

Tata Motors

Balance sheet

Mar ' 10
Sources of funds
Owner's fund
Equity share capital 570.6
Share application money -
Preference share capital -
Reserves & surplus 14,394.87
Loan funds
Secured loans 7,742.60
Unsecured loans 8,883.31
Total 31,591.38
Uses of funds
Fixed assets
Gross block 18,416.81
Less : revaluation reserve -
Less : accumulated depreciation 7,212.92
Net block 11,203.89
Capital work-in-progress 5,232.15
Investments 22,336.90
Net current assets
Current assets, loans & advances 11,699.67
Less : current liabilities & provisions 18,881.23
Total net current assets -7,181.56
Miscellaneous expenses not written -
Total 31,591.38
Notes:
Book value of unquoted investments 21,991.93
Market value of quoted investments 345.53
Contingent liabilities 3,447.50
Number of equity sharesoutstanding (Lacs) 5705.58
Profit loss account

Mar ' 10
Income
Operating income 35,564.00
Expenses
Material consumed 24,759.49
Manufacturing expenses  439.32
Personnel expenses 1,836.13
Selling expenses -
Adminstrative expenses 5,091.32
Expenses capitalised -740.54
Cost of sales 31,385.72
Operating profit 4,178.28
Other recurring income 51.74
Adjusted PBDIT 4,230.02
Financial expenses 1,103.84
Depreciation  1,033.87
Other write offs 144.03
Adjusted PBT 1,948.28
Tax charges  589.46
Adjusted PAT 1,358.82
Non recurring items 881.26
Other non cash adjustments -
Reported net profit 2,240.08
Earnigs before appropriation 3,926.07
Equity dividend 859.05
Preference dividend -
Dividend tax 132.89
Retained earnings 2,934.13
Ratios
Mar ' 10
Per share ratios
Adjusted EPS (Rs) 23.82
Adjusted cash EPS (Rs) 44.46
Reported EPS (Rs) 39.26
Reported cash EPS (Rs) 59.91
Dividend per share 15
Operating profit per share (Rs) 73.23
Book value (excl rev res) per share (Rs) 262.3
Book value (incl rev res) per share (Rs.) 262.3
Net operating income per share (Rs) 623.32
Free reserves per share (Rs) -
Profitability ratios
Operating margin (%) 11.74
Gross profit margin (%) 8.84
Net profit margin (%) 6.28
Adjusted cash margin (%) 7.12
Adjusted return on net worth (%) 9.07
Reported return on net worth (%) 14.96
Return on long term funds (%) 9.66

Vous aimerez peut-être aussi