- 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 | 45.49 | 33.71 | 44.9 | 52.59 | 58.69 |
| Other Income | 1.93 | 1.98 | 1.08 | 0.69 | 1.31 |
| Stock Adjustments | -1.94 | -2.88 | -12.11 | 15.02 | 2.22 |
| Total Income | 45.48 | 32.81 | 33.87 | 68.3 | 62.22 |
| EXPENDITURE : | |||||
| Raw Materials | 17.97 | 11.99 | 11.98 | 44.82 | 29.68 |
| Excise Duty | 0 | 0 | 0 | 0.23 | 0.18 |
| Power and Fuel Cost | 1.8 | 1.7 | 1.62 | 0.94 | 0.83 |
| Other Manufacturing Expenses | 3.58 | 2.63 | 2.17 | 4.13 | 2.39 |
| Employee Cost | 5.28 | 3.81 | 4.4 | 3.71 | 4.02 |
| Selling and Administration Expenses | 10.6 | 7.36 | 8.12 | 10.54 | 9.64 |
| Miscellaneous Expenses | 4.76 | 1.37 | 2.12 | 1.14 | 1.17 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 1.5 | 3.96 | 3.46 | 2.79 | 14.3 |
| Interest and Financial Charges | 2.2 | 1.22 | 1.85 | 0.75 | 0.22 |
| Profit before Depreciation and Tax | -0.7 | 2.74 | 1.61 | 2.04 | 14.08 |
| Depreciation | 3.08 | 3 | 2.6 | 2.19 | 1.89 |
| Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -3.78 | -0.26 | -0.99 | -0.15 | 12.2 |
| Tax | -0.26 | 0.16 | -0.07 | 0.06 | 2.8 |
| Profit After Tax | -3.52 | -0.42 | -0.92 | -0.21 | 9.4 |
| Minority Interest after PAT | 0 | 0 | 0 | 0 | 0 |
| Profit/Loss of Associate Company | 0 | 0 | 0 | -0.2 | 0 |
| Profit after Minority Interest and P/L of Assoc. Co. | -3.52 | -0.42 | -0.92 | -0.41 | 9.4 |
| Adjustment below Net Profit | 0 | -1.03 | 0.04 | 0 | 0 |
| P and L Balance brought forward | 58.62 | 60.07 | 60.96 | 59.89 | 52.39 |
| Appropriations | 0 | 0 | 0 | 0 | 1.89 |
| P and L Bal. carried down | 55.1 | 58.62 | 60.07 | 59.48 | 59.89 |
| Equity Dividend | 0 | 0 | 0 | 0 | 0.79 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0 | 0 | 0.16 |
| Equity Dividend (%) | 0 | 0 | 0 | 0 | 15 |
| Earning Per Share (Rs.) | 0 | 0 | 0 | 0 | 17.48 |
| Book Value | 136.52 | 143.01 | 145.8 | 141.94 | 142.73 |
| Extraordinary Items | -0.03 | 0 | 0.02 | 0 | 0 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 5.29 | 5.29 | 5.29 | 5.29 | 5.29 |
| Reserves and Surplus | 66.87 | 70.3 | 71.78 | 71.19 | 71.6 |
| Total Shareholders Funds | 72.16 | 75.59 | 77.07 | 76.48 | 76.89 |
| Secured Loans | 14.7 | 17.48 | 11.1 | 14.31 | 14.71 |
| Unsecured Loans | 0 | 0 | 3.21 | 5.43 | 0 |
| Total Debt | 14.7 | 17.48 | 14.31 | 19.74 | 14.71 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 86.86 | 93.07 | 91.38 | 96.22 | 91.6 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 32.28 | 31.65 | 26.19 | 48.67 | 42.23 |
| Less: Accum. Depreciation | 8.63 | 5.57 | 2.57 | 26.7 | 24.61 |
| Net Block | 23.65 | 26.08 | 23.62 | 21.97 | 17.62 |
| Capital Work in Progress | 0 | 0 | 0 | 0 | 3.45 |
| Investments | -0.43 | 0.24 | 0.67 | 0.68 | 0.02 |
| Current Assets, Loans and Advances | |||||
| Inventories | 39 | 35.84 | 39.34 | 49.3 | 37.32 |
| Sundry Debtors | 12.74 | 11.99 | 12.81 | 14.77 | 10.94 |
| Cash and Bank Balance | 2.61 | 5.84 | 0.79 | 2.02 | 18.11 |
| Loans and Advances | 36.18 | 30.47 | 32.42 | 31.17 | 19.51 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 26.57 | 17.08 | 17.98 | 23.55 | 14.13 |
| Provisions | 0.32 | 0.32 | 0.32 | 0.15 | 1.23 |
| Net Current Assets | 63.64 | 66.74 | 67.06 | 73.56 | 70.52 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 86.86 | 93.06 | 91.35 | 96.21 | 91.61 |
| Contingent Liabilities | 0.17 | 0 | 1.06 | 0 | 0 |
If I had made LUMPSUM investment of ₹ 1,00,000
in BHARAT AGRI FERT & REALTY LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
