- 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 | 110.75 | 83.06 | 82.96 | 74.53 | 43.46 |
| Other Income | 2.75 | 0.68 | 1.17 | 0.22 | 0.23 |
| Stock Adjustments | 0.93 | 2.24 | -2.99 | -2.89 | 6.87 |
| Total Income | 114.43 | 85.98 | 81.14 | 71.86 | 50.56 |
| EXPENDITURE : | |||||
| Raw Materials | 55.29 | 42.79 | 33.46 | 28.68 | 26.78 |
| Excise Duty | 0 | 1.56 | 6.85 | 7.41 | 3.53 |
| Power and Fuel Cost | 0.65 | 0.71 | 0.65 | 0.65 | 0.64 |
| Other Manufacturing Expenses | 9.02 | 7.36 | 7.99 | 6.47 | 4.67 |
| Employee Cost | 17.36 | 15.62 | 14.35 | 12.26 | 10.57 |
| Selling and Administration Expenses | 9.33 | 7.12 | 5.97 | 5.87 | 6.43 |
| Miscellaneous Expenses | 1.31 | 0.05 | 0.03 | 0.01 | 0.01 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 21.47 | 10.77 | 11.85 | 10.54 | -2.06 |
| Interest and Financial Charges | 0.48 | 0.5 | 0.75 | 1.37 | 1.94 |
| Profit before Depreciation and Tax | 20.99 | 10.27 | 11.1 | 9.17 | -4 |
| Depreciation | 2.8 | 2.39 | 2.78 | 3.45 | 3.89 |
| Profit Before Tax | 18.2 | 7.88 | 8.32 | 5.72 | -7.89 |
| Tax | 5.24 | 1.95 | 1.48 | 0.92 | -0.35 |
| Profit After Tax | 12.96 | 5.93 | 6.84 | 4.8 | -7.54 |
| Adjustment below Net Profit | -0.5 | 0 | 0 | -0.29 | 0 |
| P and L Balance brought forward | 26.47 | 20.54 | 13.7 | 9.19 | 16.72 |
| Appropriations | 2.42 | 0 | 0 | 0 | 0 |
| P and L Bal. carried down | 36.51 | 26.47 | 20.54 | 13.7 | 9.19 |
| Equity Dividend | 2.42 | 0 | 0 | 0 | 0 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0 | 0 | 0 |
| Equity Dividend (%) | 15 | 15 | 0 | 0 | 0 |
| Earning Per Share (Rs.) | 8.02 | 3.67 | 4.23 | 2.97 | 0 |
| Book Value | 32.23 | 26.63 | 22.82 | 18.63 | 15.84 |
| Extraordinary Items | -0.82 | 0 | 0 | 0 | 0 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 16.15 | 16.15 | 16.15 | 16.15 | 16.15 |
| Reserves and Surplus | 35.91 | 26.86 | 20.71 | 14.16 | 9.67 |
| Total Shareholders Funds | 52.06 | 43.01 | 36.86 | 30.31 | 25.82 |
| Secured Loans | 1.16 | 4.25 | 4.96 | 10.12 | 12.5 |
| Unsecured Loans | 4.04 | 3.52 | 3.67 | 3.32 | 2.74 |
| Total Debt | 5.2 | 7.77 | 8.63 | 13.44 | 15.24 |
| Total Liabilities | 57.26 | 50.78 | 45.49 | 43.75 | 41.06 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 23.84 | 22.37 | 19.37 | 38.86 | 38.09 |
| Less: Accum. Depreciation | 8 | 5.21 | 2.81 | 20.23 | 16.77 |
| Net Block | 15.84 | 17.16 | 16.56 | 18.63 | 21.32 |
| Capital Work in Progress | 0.2 | 0 | 0.23 | 0 | 0.31 |
| Investments | 14.9 | 14.22 | 3.52 | 0 | 0 |
| Current Assets, Loans and Advances | |||||
| Inventories | 21.71 | 17.85 | 12.25 | 13.68 | 17.85 |
| Sundry Debtors | 19.43 | 20.12 | 17.91 | 18.23 | 13.04 |
| Cash and Bank Balance | 5.5 | 4.4 | 6.94 | 0.83 | 6.32 |
| Loans and Advances | 6.72 | 9.76 | 7.06 | 10.76 | 10.4 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 25.99 | 32.16 | 18.4 | 15.64 | 25.29 |
| Provisions | 1.05 | 0.55 | 0.58 | 2.74 | 2.89 |
| Net Current Assets | 26.32 | 19.42 | 25.18 | 25.12 | 19.43 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 57.26 | 50.8 | 45.49 | 43.75 | 41.06 |
| Contingent Liabilities | 6.79 | 9.03 | 0 | 4.47 | 7.22 |
If I had made LUMPSUM investment of ₹ 1,00,000
in AXTEL INDUSTRIES LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
