- 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 | 85.47 | 80.6 | 83.64 | 61.15 | 44.44 |
Other Income | 2.47 | 1.18 | 0.8 | 1.66 | 0.7 |
Stock Adjustments | -0.55 | 2.26 | 0.06 | 0.02 | -0.9 |
Total Income | 87.39 | 84.04 | 84.5 | 62.83 | 44.24 |
EXPENDITURE : | |||||
Raw Materials | 16.63 | 12.91 | 12.2 | 20.78 | 7.25 |
Excise Duty | 0 | 0 | 0 | 0 | 0 |
Power and Fuel Cost | 4.39 | 3.39 | 3.41 | 3.38 | 2.73 |
Other Manufacturing Expenses | 25.38 | 25.72 | 22.02 | 3.26 | 13.7 |
Employee Cost | 6.02 | 6.17 | 4.58 | 3.53 | 3.14 |
Selling and Administration Expenses | 8.3 | 6.8 | 7.12 | 4.73 | 3.48 |
Miscellaneous Expenses | 3.62 | 0.73 | 0.52 | 0.16 | 0.41 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Interest, Depreciation and Tax | 23.04 | 28.33 | 34.64 | 26.97 | 13.53 |
Interest and Financial Charges | 0.11 | 0.06 | 0.12 | 0.21 | 0.26 |
Profit before Depreciation and Tax | 22.93 | 28.27 | 34.52 | 26.76 | 13.27 |
Depreciation | 2.01 | 2.18 | 2.1 | 1.93 | 1.83 |
Profit Before Tax | 20.91 | 26.09 | 32.42 | 24.83 | 11.44 |
Tax | 5.7 | 9 | 11.87 | 8.9 | 3.73 |
Profit After Tax | 15.21 | 17.09 | 20.55 | 15.93 | 7.71 |
Adjustment below Net Profit | -0.57 | -0.45 | 0 | 0 | -0.12 |
P and L Balance brought forward | 51.31 | 39.57 | 21.69 | 9.76 | 4.17 |
Appropriations | 4.39 | 4.9 | 2.67 | 4 | 2 |
P and L Bal. carried down | 61.56 | 51.31 | 39.57 | 21.69 | 9.76 |
Equity Dividend | 4.11 | 4.45 | 2.22 | 3.33 | 1.67 |
Preference Dividend | 0 | 0 | 0 | 0 | 0 |
Corporate Dividend Tax | 0.27 | 0.45 | 0.44 | 0.67 | 0.33 |
Equity Dividend (%) | 40 | 45 | 40 | 30 | 15 |
Earning Per Share (Rs.) | 11.4 | 15.38 | 18.09 | 13.73 | 6.63 |
Book Value | 56.93 | 59.06 | 48.58 | 32.51 | 21.77 |
Extraordinary Items | 0.09 | 0.01 | -0.02 | 0 | 0 |
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 13.34 | 11.12 | 11.12 | 11.12 | 11.12 |
Reserves and Surplus | 62.6 | 54.53 | 42.89 | 25.01 | 13.08 |
Total Shareholders Funds | 75.94 | 65.65 | 54.01 | 36.13 | 24.2 |
Secured Loans | 2.29 | 2.14 | 0 | 0.88 | 2.19 |
Unsecured Loans | 0.32 | 0.62 | 0.23 | 0 | 0 |
Total Debt | 2.61 | 2.76 | 0.23 | 0.88 | 2.19 |
Total Liabilities | 78.55 | 68.41 | 54.24 | 37.01 | 26.39 |
APPLICATION OF FUNDS : | |||||
Gross Block | 47.51 | 40.95 | 38.53 | 35.93 | 34.06 |
Less: Accum. Depreciation | 26.67 | 24.65 | 22.47 | 20.37 | 18.44 |
Net Block | 20.84 | 16.3 | 16.06 | 15.56 | 15.62 |
Capital Work in Progress | 0.07 | 0 | 0 | 0 | 0 |
Investments | 22.18 | 18.05 | 5 | 0.06 | 0.06 |
Current Assets, Loans and Advances | |||||
Inventories | 7.91 | 7.56 | 4.44 | 3.42 | 3.47 |
Sundry Debtors | 22.79 | 22.13 | 13.41 | 13.27 | 8.18 |
Cash and Bank Balance | 8.83 | 4.25 | 19.04 | 9.4 | 3.2 |
Loans and Advances | 10.61 | 10.27 | 5.4 | 8.97 | 4.43 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 13.36 | 8.44 | 6.31 | 3.89 | 4.47 |
Provisions | 1.31 | 1.72 | 2.82 | 9.77 | 4.09 |
Net Current Assets | 35.47 | 34.05 | 33.16 | 21.4 | 10.72 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 78.56 | 68.4 | 54.22 | 37.02 | 26.4 |
Contingent Liabilities | 3.06 | 0.59 | 0.73 | 0.57 | 0.22 |
If I had made LUMPSUM investment of ₹ 1,00,000
in CUPID LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %