- 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 | 462.41 | 373.31 | 373.46 | 255.92 | 436.19 |
| Other Income | 5.29 | 11.54 | 10.08 | 1.94 | 2.65 |
| Stock Adjustments | -0.45 | -0.85 | 3.31 | -20.83 | 8.46 |
| Total Income | 467.25 | 384 | 386.85 | 237.03 | 447.3 |
| EXPENDITURE : | |||||
| Raw Materials | 270.91 | 217.29 | 218.81 | 125.35 | 261.44 |
| Excise Duty | 0 | 6.46 | 26.31 | 17.47 | 23.79 |
| Power and Fuel Cost | 22.81 | 20.39 | 11.31 | 2.42 | 2.06 |
| Other Manufacturing Expenses | 14.4 | 15.65 | 32.07 | 49.57 | 88.74 |
| Employee Cost | 13.46 | 12.79 | 9.72 | 3.9 | 4.28 |
| Selling and Administration Expenses | 13.58 | 16.68 | 13.81 | 8.57 | 7.28 |
| Miscellaneous Expenses | 1.88 | 3.4 | 2.33 | 1.32 | 1.34 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 130.2 | 91.34 | 72.48 | 28.44 | 58.36 |
| Interest and Financial Charges | 3.8 | 6.05 | 1.56 | 1.3 | 2.13 |
| Profit before Depreciation and Tax | 126.4 | 85.29 | 70.92 | 27.14 | 56.23 |
| Depreciation | 22.18 | 22.88 | 6.04 | 3.39 | 1.48 |
| Profit Before Tax | 104.21 | 62.4 | 64.88 | 23.75 | 54.76 |
| Tax | 32.7 | 22.06 | 21.42 | 8.42 | 18.15 |
| Profit After Tax | 71.51 | 40.34 | 43.46 | 15.33 | 36.61 |
| Adjustment below Net Profit | -0.09 | -0.07 | -0.04 | 0 | 0 |
| P and L Balance brought forward | 128.4 | 97.72 | 59.09 | 42.81 | 11 |
| Appropriations | 24.33 | 9.58 | 4.79 | 4.72 | 4.8 |
| P and L Bal. carried down | 175.48 | 128.4 | 97.72 | 53.41 | 42.81 |
| Equity Dividend | 22.65 | 9.58 | 4.79 | 3.98 | 3.98 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 1.68 | 0 | 0 | 0.74 | 0.82 |
| Equity Dividend (%) | 120 | 110 | 100 | 50 | 50 |
| Earning Per Share (Rs.) | 32.77 | 25.4 | 27.37 | 18.32 | 44.94 |
| Book Value | 156.9 | 185.97 | 166.65 | 97.34 | 84.14 |
| Extraordinary Items | 0.32 | 1.2 | 2.5 | 0.47 | 0.38 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 10.91 | 7.94 | 7.94 | 7.96 | 7.96 |
| Reserves and Surplus | 331.49 | 287.38 | 256.7 | 69.55 | 59.04 |
| Total Shareholders Funds | 342.4 | 295.32 | 264.64 | 77.51 | 67 |
| Secured Loans | 23.49 | 83.51 | 143.99 | 14.99 | 16.99 |
| Unsecured Loans | 1.14 | 0.68 | 1.5 | 0 | 0.04 |
| Total Debt | 24.63 | 84.19 | 145.49 | 14.99 | 17.03 |
| Total Liabilities | 367.03 | 379.51 | 410.13 | 92.5 | 84.03 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 352.3 | 342.8 | 289.72 | 37.45 | 29.36 |
| Less: Accum. Depreciation | 65.53 | 43.55 | 20.67 | 14.69 | 11.34 |
| Net Block | 286.77 | 299.25 | 269.05 | 22.76 | 18.02 |
| Capital Work in Progress | 15.09 | 4.34 | 18.16 | 3.84 | 0 |
| Investments | 9.93 | 1.34 | 28.82 | 33.36 | 21.33 |
| Current Assets, Loans and Advances | |||||
| Inventories | 18.71 | 31.03 | 23.83 | 18.56 | 25.35 |
| Sundry Debtors | 63.32 | 87.37 | 52.21 | 44.91 | 44.03 |
| Cash and Bank Balance | 35.81 | 33 | 109.52 | 8.76 | 8.44 |
| Loans and Advances | 37.91 | 38.84 | 23.52 | 7.3 | 6.7 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 100.44 | 115.62 | 114.93 | 42.26 | 34.45 |
| Provisions | 0.07 | 0.05 | 0.07 | 4.73 | 5.4 |
| Net Current Assets | 55.24 | 74.57 | 94.08 | 32.54 | 44.67 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 367.03 | 379.5 | 410.11 | 92.5 | 84.02 |
| Contingent Liabilities | 0.92 | 0.56 | 14.03 | 14.28 | 5.03 |
If I had made LUMPSUM investment of ₹ 1,00,000
in BHAGERIA INDUSTRIES LTD
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
