DESPATCH / DEMURRAGE CALCULATION

C/P 6/2/2020
VESSEL JAYA LAKSHMI
PORT HUOSTON

Date of B/L14/02/2020
CARGO QU 27500 MTS
RATE OF LOADING 6000mt/daSSHINC
RATE OF 9,500.00 USD
RATE OF D 4750 USD

TIME ALL 4:14:00 dd:hh:mm

NOR tende 0.320475 21:40 Friday

Laytime C 0.403808 14:00 Sunday

LAYTIME CALCULATION
DD MM Beginning Completion Time CountTime Used
(HH:MM:SS(HH:MM:SS) (HH:MM:SS

9 Aug Sun 14:00:00 24:00:00 10:00:00

10 Aug Mon 0:00:00 24:00:00 24:00:00
11 Aug TUE 0:00:00 8:45:00 8:45:00
12 Aug WEN 11:30:00 14:05:00 2:35:00
14:40:00 16:50:00 2:10:00
18:20:00 19:45:00 1:25:00
21:45:00 24:00:00 2:15:00
13 AUG THU 0:00:00 1:45:00 1:45:00
3:00:00 12:35:00 9:35:00
15:15:00 22:45:00 7:30:00
23:15:00 24:00:00 0:45:00
14 AUG Fri 0:00:00 14:55:00 14:55:00
15:10:00 15:50:00 0:40:00
 110

Time Remaining
(HH:MM:SS)

2630:00:00
Shipping Corporation Previous Years »
of India
Standalone Profit & Loss
in Rs. Cr.
account
Mar 19 18-Mar 17-Mar 16-Mar 15-Mar

12 mths 12 mths 12 mths 12 mths 12 mths

INCOME

Revenue From Operations

3,874.73 3,370.71 3,407.72 4,078.28 4,153.75
[Gross]

Revenue From Operations

3,874.73 3,370.71 3,407.72 4,078.28 4,153.75
[Net]

Other Operating Revenues 51.13 98.76 39.63 34.11 32.69

Total Operating Revenues 3,925.86 3,469.47 3,447.35 4,112.39 4,186.44

Other Income 218.23 148 145.23 164.8 401.17

Total Revenue 4,144.09 3,617.47 3,592.58 4,277.19 4,587.61

EXPENSES

Operating And Direct

2,571.97 2,223.04 2,177.99 2,339.56 2,794.16
Expenses

Employee Benefit Expenses 452.44 485.92 418.15 457.38 413.63

Finance Costs 245.86 179.78 172.15 160.6 179.33

Depreciation And Amortisation
658.46 610.25 566.07 579.95 770.15
Expenses
Other Expenses 290.21 89 72.46 317.85 140.5
Total Expenses 4,218.94 3,587.99 3,406.82 3,855.34 4,297.77
19-Mar 18-Mar 17-Mar 16-Mar 15-Mar

12 mths 12 mths 12 mths 12 mths 12 mths

Profit/Loss Before
Exceptional, ExtraOrdinary -74.85 29.48 185.76 421.85 289.84
Items And Tax

Profit/Loss Before Tax -74.85 29.48 185.76 421.85 289.84

Tax Expenses-Continued Operations

Current Tax 70.9 60 61.05 71 0

Less: MAT Credit Entitlement 11.34 0 11.32 24.5 0

Deferred Tax -12.42 -284.27 -6.25 0 0

Tax For Earlier Years 0 0 0 0 75.2
Total Tax Expenses 47.14 -224.27 43.48 46.5 75.2

Profit/Loss After Tax And

-121.99 253.75 142.28 375.35 214.64
Before ExtraOrdinary Items

Prior Period Items 0 0 0 1.94 -13.71

Profit/Loss From Continuing
-121.99 253.75 142.28 377.29 200.93
Operations
Profit/Loss For The Period -121.99 253.75 142.28 377.29 200.93
19-Mar 18-Mar 17-Mar 16-Mar 15-Mar

12 mths 12 mths 12 mths 12 mths 12 mths

OTHER ADDITIONAL INFORMATION

EARNINGS PER SHARE

Basic EPS (Rs.) -2.62 5.45 3.05 8.1 4.31

Diluted EPS (Rs.) -2.62 5.45 3.05 8.1 4.31

VALUE OF IMPORTED AND INDIGENIOUS RAW

MATERIALS

STORES, SPARES AND LOOSE TOOLS

Imported Stores And Spares 0 0 0 121.23 74.88

Indigenous Stores And Spares 0 0 0 61.85 94.38

DIVIDEND AND DIVIDEND PERCENTAGE

Source : Dion Global Solutions Limited

This data
can be
easily copy
pasted into
a Microsoft
Excel
sheet

Shippin
g
Corpora Previous Years »
tion of
India
---------------
Standalon ---- in Rs.
e Balance Cr.
Sheet ---------------
----
Mar 19 18-Mar 17-Mar 16-Mar 15-Mar

12 mths 12 mths 12 mths 12 mths 12 mths

EQUITIES AND
LIABILITIES
SHAREHOLDER'S
FUNDS
Equity
Share 465.8 465.8 465.8 465.8 465.8
Capital
Total
Share 465.8 465.8 465.8 465.8 465.8
Capital
Reserves
and 6,515.41 6,631.76 6,366.97 6,444.59 6,067.80
Surplus
Total
Reserves
6,515.41 6,631.76 6,366.97 6,444.59 6,067.80
and
Surplus

Total
Sharehold 6,981.21 7,097.56 6,832.77 6,910.39 6,533.60
ers Funds

NON-CURRENT
LIABILITIES

Long Term
2,526.66 3,306.57 3,077.63 4,598.01 5,569.94
Borrowings
Deferred
Tax
91.53 103.95 388.22 0 0
Liabilities
[Net]

Other Long
Term 0.41 0.94 0.38 0.09 0.41
Liabilities

Long Term
97.73 90.04 85.74 144.51 137.97
Provisions

Total Non-
Current 2,716.33 3,501.50 3,551.97 4,742.61 5,708.32
Liabilities
CURRENT
LIABILITIES

Short Term
1,587.48 1,274.41 974.2 0 35
Borrowings

Trade
1,276.20 983.66 1,151.56 989.61 1,257.42
Payables
Other
Current 1,578.14 1,534.21 1,967.03 1,790.67 1,627.97
Liabilities

Short Term
8.91 9.32 9.68 67.63 42.57
Provisions

Total
Current 4,450.73 3,801.60 4,102.47 2,847.91 2,962.96
Liabilities
Total
Capital
14,148.27 14,400.66 14,487.21 14,500.91 15,204.88
And
Liabilities
ASSETS
NON-CURRENT
ASSETS
Tangible
11,116.56 11,347.48 11,410.62 11,602.82 11,432.37
Assets
Intangible
2.53 0.52 0.06 0.58 12.09
Assets
Capital
Work-In- 7.63 7.81 27.33 0 490.93
Progress
Fixed
11,126.72 11,355.81 11,438.01 11,603.40 11,935.39
Assets
Non-
Current
77.14 74.82 74.63 27.34 13.06
Investment
s
Long Term
Loans And 20.36 18.85 17.08 452.77 444.72
Advances

Other Non-
Current 202.41 242.21 221.71 12.42 12.15
Assets
Total Non-
Current 11,426.63 11,691.69 11,751.43 12,095.93 12,405.32
Assets
CURRENT ASSETS
Current
Investment 0 56.05 0 37.95 77.08
s

Inventories 159.79 116.53 115.21 85.58 91.93

Trade
Receivable 598.92 608.58 658.7 708.82 787.82
s
Cash And
Cash
998.16 1,130.12 1,375.65 1,286.25 1,256.16
Equivalent
s

Short Term
Loans And 223.81 236.18 267.38 200.51 484.06
Advances

OtherCurre
740.96 561.51 318.84 85.87 102.51
ntAssets
Total
Current 2,721.64 2,708.97 2,735.78 2,404.98 2,799.56
Assets
Total
14,148.27 14,400.66 14,487.21 14,500.91 15,204.88
Assets
OTHER ADDITIONAL
INFORMATION
CONTINGENT
LIABILITIES,
COMMITMENTS

Contingent
2,701.43 2,657.25 2,799.03 3,173.99 990.88
Liabilities

CIF VALUE OF
IMPORTS

Stores,
Spares
0 0 0 121.23 74.88
And Loose
Tools

Capital
0 0 0 440.48 0
Goods
EXPENDITURE IN
FOREIGN
EXCHANGE
Expenditur
e In
42.22 37.68 36.76 1,730.35 986.38
Foreign
Currency
REMITTANCES IN
FOREIGN
CURRENCIES FOR
DIVIDENDS

Dividend
Remittance
- - - - -
In Foreign
Currency
EARNINGS IN
FOREIGN
EXCHANGE
FOB Value
- - - - -
Of Goods

Other
40.35 34.6 35.56 1,425.46 1,735.05
Earnings
BONUS DETAILS
Bonus
Equity
141.15 141.15 141.15 141.15 141.15
Share
Capital
NON-CURRENT
INVESTMENTS
Non-
Current
Investment
- - - - -
s Quoted
Market
Value

Non-
Current
Investment 77.14 74.82 74.63 27.34 13.06
s Unquoted
Book Value

CURRENT
INVESTMENTS
Current
Investment
s Quoted - - - - -
Market
Value

Current
Investment
- 56.05 - 37.95 77.08
s Unquoted
Book Value
Source : Dion Global Solutions Limited
This data
can be
easily copy
pasted into
a Microsoft
Excel
sheet

Shippin
g
Corpora Previous Years »
tion of
India
---------------
---- in Rs.
Cash Flow Cr.
---------------
----
Mar 19 18-Mar 18-Mar 17-Mar 16-Mar

12 mths 12 mths 12 mths 12 mths 12 mths

Net
Profit/Los
s Before
-74.85 0 29.48 185.76 421.85
Extraordin
ary Items
And Tax

Net
CashFlow
From 602.32 0 247.16 682.51 1,327.23
Operating
Activities

Net Cash
Used In
-199.53 0 -470.74 -85.87 -202.03
Investing
Activities

Net Cash
Used From
-546.96 0 -87.13 -522.42 -1,095.11
Financing
Activities
Adjustment
s on
Amalgamat
ion / -2.23 0 0 0 0
Merger /
Demerger /
Others

Net
Inc/Dec In
Cash And
-146.4 0 -310.71 74.22 30.09
Cash
Equivalent
s

Cash And
Cash
Equivalent 241.78 0 571.3 497.01 1,256.16
s Begin of
Year

Cash And
Cash
Equivalent 95.38 0 260.59 571.23 1,286.25
s End Of
Year

Source : Dion Global Solutions Limited