ARIHANT SUPERSTRUCT LTD

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
INCOME :
Sales Turnover	239.26	187.96	184.74	122.36	107.89
Other Income	2.94	1.29	1.51	1.35	1.87
Stock Adjustments	51.08	16.08	113.72	48.05	48.19
Total Income	293.28	205.33	299.97	171.76	157.95
EXPENDITURE :
Raw Materials	0	0	0	0	41.36
Excise Duty	0	0	0	0	0
Power and Fuel Cost	0	0	0	0	0.16
Other Manufacturing Expenses	195.47	128.48	208.09	114.38	73.51
Employee Cost	13.81	12.73	8.54	7.94	6.47
Selling and Administration Expenses	24.09	22.37	17.19	11.27	7.52
Miscellaneous Expenses	2.97	3.26	1.78	2.01	2.35
Less: Preoperative Expenditure Capitalised	0	0	0	0	0
Profit before Interest, Depreciation and Tax	56.95	38.49	64.36	36.16	26.6
Interest and Financial Charges	32.37	15.01	10.13	3.64	6.45
Profit before Depreciation and Tax	24.58	23.48	54.23	32.52	20.15
Depreciation	1.86	1.34	1.02	1.08	1.11
Minority Interest before PAT	0	0	0	0	0
Profit Before Tax	22.72	22.15	53.21	31.44	19.04
Tax	4.39	7.5	17.29	10.41	7.68
Profit After Tax	18.33	14.65	35.92	21.03	11.36
Minority Interest after PAT	4.67	2.08	3.1	1.97	1.22
Profit/Loss of Associate Company	0	0	0	0	-0.01
Profit after Minority Interest and P/L of Assoc. Co.	13.66	12.57	32.82	19.05	10.13
Adjustment below Net Profit	-6.93	-8.36	0	0	-0.05
P and L Balance brought forward	71.16	67.28	38.92	19.87	6.7
Appropriations	2.48	0.32	4.46	4.46	1.48
P and L Bal. carried down	75.41	71.16	67.28	34.46	15.31
Equity Dividend	2.48	0.32	4.46	3.7	1.23
Preference Dividend	0	0	0	0	0
Corporate Dividend Tax	0	0	0	0.75	0.25
Equity Dividend (%)	5	5	10	9	3
Earning Per Share (Rs.)	3.32	3.05	7.97	4.45	2.4
Book Value	29.6	28.57	27.62	19.65	15
Extraordinary Items	0.01	0	0	-0.06	0

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

INCOME :

Sales Turnover

239.26

187.96

184.74

122.36

107.89

Other Income

2.94

1.29

1.51

1.35

1.87

Stock Adjustments

51.08

16.08

113.72

48.05

48.19

Total Income

293.28

205.33

299.97

171.76

157.95

EXPENDITURE :

Raw Materials

41.36

Excise Duty

Power and Fuel Cost

0.16

Other Manufacturing Expenses

195.47

128.48

208.09

114.38

73.51

Employee Cost

13.81

12.73

8.54

7.94

6.47

Selling and Administration Expenses

24.09

22.37

17.19

11.27

7.52

Miscellaneous Expenses

2.97

3.26

1.78

2.01

2.35

Less: Preoperative Expenditure Capitalised

Profit before Interest, Depreciation and Tax

56.95

38.49

64.36

36.16

26.6

Interest and Financial Charges

32.37

15.01

10.13

3.64

6.45

Profit before Depreciation and Tax

24.58

23.48

54.23

32.52

20.15

Depreciation

1.86

1.34

1.02

1.08

1.11

Minority Interest before PAT

Profit Before Tax

22.72

22.15

53.21

31.44

19.04

Tax

4.39

7.5

17.29

10.41

7.68

Profit After Tax

18.33

14.65

35.92

21.03

11.36

Minority Interest after PAT

4.67

2.08

3.1

1.97

1.22

Profit/Loss of Associate Company

-0.01

Profit after Minority Interest and P/L of Assoc. Co.

13.66

12.57

32.82

19.05

10.13

Adjustment below Net Profit

-6.93

-8.36

-0.05

P and L Balance brought forward

71.16

67.28

38.92

19.87

6.7

Appropriations

2.48

0.32

4.46

1.48

P and L Bal. carried down

75.41

71.16

67.28

34.46

15.31

Equity Dividend

2.48

0.32

4.46

3.7

1.23

Preference Dividend

Corporate Dividend Tax

0.75

0.25

Equity Dividend (%)

Earning Per Share (Rs.)

3.32

3.05

7.97

4.45

2.4

Book Value

29.6

28.57

27.62

19.65

Extraordinary Items

0.01

-0.06

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
SOURCES OF FUNDS :
Share Capital	41.16	41.16	41.16	41.16	41.16
Reserves and Surplus	80.66	76.42	72.53	39.72	20.56
Total Shareholders Funds	121.82	117.58	113.69	80.88	61.72
Secured Loans	170.77	97.78	127.73	90.61	39.84
Unsecured Loans	207	178.92	128.09	119.9	106.16
Total Debt	377.77	276.7	255.82	210.51	146
Minority Interest	13.93	9.84	7.76	4.66	2.69
Total Liabilities	513.52	404.12	377.27	296.05	210.41
APPLICATION OF FUNDS :
Gross Block	16.24	29.75	14.1	8.44	7.84
Less: Accum. Depreciation	4.14	2.29	0.99	3.59	2.51
Net Block	12.1	27.46	13.11	4.85	5.33
Capital Work in Progress	0	0	0	0	0
Investments	0.17	0.17	0.17	5.17	1.03
Current Assets, Loans and Advances
Inventories	421.73	361.26	345.18	232.15	184.25
Sundry Debtors	28.34	50.85	33.53	9.34	6.4
Cash and Bank Balance	14.94	12.27	9.03	4.57	3.39
Loans and Advances	251.93	224.12	203.04	236	186.1
Less: Current Liab. and Prov.
Current Liabilities	203.96	258.43	205.51	173.29	171.22
Provisions	11.73	13.58	21.29	22.74	4.87
Net Current Assets	501.25	376.49	363.98	286.03	204.05
Miscellaneous Expenses not w/o	0	0	0	0	0
Total Assets	513.52	404.12	377.26	296.05	210.41
Contingent Liabilities	49.27	0	1.81	0	0

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

SOURCES OF FUNDS :

Share Capital

41.16

Reserves and Surplus

80.66

76.42

72.53

39.72

20.56

Total Shareholders Funds

121.82

117.58

113.69

80.88

61.72

Secured Loans

170.77

97.78

127.73

90.61

39.84

Unsecured Loans

207

178.92

128.09

119.9

106.16

Total Debt

377.77

276.7

255.82

210.51

146

Minority Interest

13.93

9.84

7.76

4.66

2.69

Total Liabilities

513.52

404.12

377.27

296.05

210.41

APPLICATION OF FUNDS :

Gross Block

16.24

29.75

14.1

8.44

7.84

Less: Accum. Depreciation

4.14

2.29

0.99

3.59

2.51

Net Block

12.1

27.46

13.11

4.85

5.33

Capital Work in Progress

Investments

0.17

5.17

1.03

Current Assets, Loans and Advances

Inventories

421.73

361.26

345.18

232.15

184.25

Sundry Debtors

28.34

50.85

33.53

9.34

6.4

Cash and Bank Balance

14.94

12.27

9.03

4.57

3.39

Loans and Advances

251.93

224.12

203.04

236

186.1

Less: Current Liab. and Prov.

Current Liabilities

203.96

258.43

205.51

173.29

171.22

Provisions

11.73

13.58

21.29

22.74

4.87

Net Current Assets

501.25

376.49

363.98

286.03

204.05

Miscellaneous Expenses not w/o

Total Assets

513.52

404.12

377.26

296.05

210.41

Contingent Liabilities

49.27

1.81

ARIHANT SUPERSTRUCT LTD

Enjoy Lifetime Free Delivery Trade