- PROFIT & LOSS
- BALANCE SHEET
- RETURN CALCULATOR
- CORPORATE ACTION
- SHAREHOLDING PATTERN
- QUARTERLY RESULT
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
INCOME : | |||||
Sales Turnover | 35.86 | 23.84 | 14.99 | 9.27 | 12.04 |
Other Income | 0.41 | 0.14 | 0.02 | 0.54 | 0.52 |
Stock Adjustments | 0.56 | -0.41 | -0.23 | -1.22 | 0.29 |
Total Income | 36.83 | 23.57 | 14.78 | 8.59 | 12.85 |
EXPENDITURE : | |||||
Raw Materials | 22.79 | 13.08 | 6.51 | 3.75 | 6.16 |
Excise Duty | 0 | 0.41 | 1.51 | 0.99 | 1.34 |
Power and Fuel Cost | 5.17 | 3.19 | 2.02 | 1.34 | 1.65 |
Other Manufacturing Expenses | 2.96 | 1.73 | 1 | 0.49 | 0.73 |
Employee Cost | 1.94 | 1.68 | 1.53 | 1 | 1.16 |
Selling and Administration Expenses | 2.92 | 2.69 | 1.66 | 1.22 | 1.41 |
Miscellaneous Expenses | 0.04 | 0 | 0 | 0 | 0 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Interest, Depreciation and Tax | 1.01 | 0.79 | 0.54 | -0.19 | 0.39 |
Interest and Financial Charges | 0.15 | 0.13 | 0.1 | 0.03 | 0.01 |
Profit before Depreciation and Tax | 0.86 | 0.66 | 0.44 | -0.22 | 0.38 |
Depreciation | 0.37 | 0.27 | 0.23 | 0.13 | 0.21 |
Profit Before Tax | 0.49 | 0.38 | 0.21 | -0.36 | 0.17 |
Tax | -0.14 | 0.07 | 0.04 | 0.02 | 0 |
Profit After Tax | 0.63 | 0.31 | 0.17 | -0.38 | 0.17 |
Adjustment below Net Profit | 0 | 0 | 0 | 0.23 | -2.2 |
P and L Balance brought forward | -1.67 | -1.97 | -2.15 | -2 | 0.03 |
Appropriations | 0 | 0 | 0 | 0 | 0 |
P and L Bal. carried down | -1.04 | -1.67 | -1.97 | -2.15 | -2 |
Equity Dividend | 0 | 0 | 0 | 0 | 0 |
Preference Dividend | 0 | 0 | 0 | 0 | 0 |
Corporate Dividend Tax | 0 | 0 | 0 | 0 | 0 |
Equity Dividend (%) | 0 | 0 | 0 | 0 | 0 |
Earning Per Share (Rs.) | 1.1 | 0.54 | 0.31 | 0 | 0.3 |
Book Value | 8.19 | 7.08 | 6.54 | 6.23 | 6.49 |
Extraordinary Items | 0 | 0.08 | 0 | 0 | 0 |
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 5.71 | 5.71 | 5.71 | 5.71 | 5.71 |
Reserves and Surplus | -1.04 | -1.67 | -1.97 | -2.15 | -2 |
Total Shareholders Funds | 4.67 | 4.04 | 3.74 | 3.56 | 3.71 |
Secured Loans | 0.35 | 0.17 | 0.11 | 0 | 0.58 |
Unsecured Loans | 1.97 | 2.14 | 1.95 | 2.14 | 1.7 |
Total Debt | 2.32 | 2.31 | 2.06 | 2.14 | 2.28 |
Total Liabilities | 6.99 | 6.35 | 5.8 | 5.7 | 5.99 |
APPLICATION OF FUNDS : | |||||
Gross Block | 5.52 | 4.27 | 3.02 | 25.23 | 24.8 |
Less: Accum. Depreciation | 0.87 | 0.5 | 0.23 | 22.82 | 22.91 |
Net Block | 4.65 | 3.77 | 2.79 | 2.41 | 1.89 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 |
Investments | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 |
Current Assets, Loans and Advances | |||||
Inventories | 4.41 | 4.04 | 4.87 | 4.9 | 5.88 |
Sundry Debtors | 1.75 | 1.63 | 0.74 | 0.39 | 0.3 |
Cash and Bank Balance | 0.31 | 0.13 | 0.16 | 0.14 | 0.2 |
Loans and Advances | 0.83 | 0.6 | 0.34 | 0.49 | 0.43 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 5.01 | 3.84 | 3.15 | 2.65 | 2.73 |
Provisions | 0 | 0 | 0 | 0.02 | 0 |
Net Current Assets | 2.29 | 2.56 | 2.96 | 3.25 | 4.08 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 6.98 | 6.37 | 5.79 | 5.69 | 6 |
Contingent Liabilities | 0 | 0 | 0 | 5.29 | 0.59 |
If I had made LUMPSUM investment of ₹ 1,00,000
in AUTO PINS (INDIA) LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %