- PROFIT & LOSS
- BALANCE SHEET
- RETURN CALCULATOR
- CORPORATE ACTION
- SHAREHOLDING PATTERN
- QUARTERLY RESULT
2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | 2014 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
INCOME : | |||||
Sales Turnover | 59.16 | 48.85 | 36.49 | 72.95 | 110.3 |
Other Income | 0.54 | 0.16 | 1.63 | 1.42 | 0.18 |
Stock Adjustments | 2.87 | 0.02 | -2.66 | -4.27 | 2.12 |
Total Income | 62.57 | 49.03 | 35.46 | 70.1 | 112.6 |
EXPENDITURE : | |||||
Raw Materials | 45.16 | 33.5 | 23.77 | 48.81 | 84.22 |
Excise Duty | 0.63 | 2.57 | 0.03 | 3.86 | 5.72 |
Power and Fuel Cost | 3.53 | 2.56 | 2.2 | 2.87 | 4.78 |
Other Manufacturing Expenses | 0.79 | 1.05 | 0.5 | 0.91 | 1.78 |
Employee Cost | 3.17 | 2.77 | 2.43 | 2.18 | 2.07 |
Selling and Administration Expenses | 2.85 | 2.19 | 1.86 | 3.01 | 5.01 |
Miscellaneous Expenses | 0.44 | 0.5 | 1.26 | 1.73 | 0.78 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Interest, Depreciation and Tax | 6.01 | 3.9 | 3.41 | 6.72 | 8.23 |
Interest and Financial Charges | 0.66 | 0.48 | 0.47 | 1.79 | 1.77 |
Profit before Depreciation and Tax | 5.35 | 3.42 | 2.94 | 4.93 | 6.46 |
Depreciation | 1 | 0.86 | 0.88 | 0.99 | 0.69 |
Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 4.35 | 2.56 | 2.06 | 3.94 | 5.78 |
Tax | 1.3 | 0.79 | 0.78 | 1.69 | 1.79 |
Profit After Tax | 3.05 | 1.77 | 1.28 | 2.25 | 3.99 |
Minority Interest after PAT | 0 | 0 | 0 | 0 | 0 |
Profit/Loss of Associate Company | 0 | 0 | 0 | 0 | 0 |
Profit after Minority Interest and P/L of Assoc. Co. | 3.05 | 1.77 | 1.28 | 2.25 | 3.99 |
Adjustment below Net Profit | 0.01 | -0.06 | 0 | -0.17 | 0 |
P and L Balance brought forward | 15.17 | 13.76 | 12.84 | 11.12 | 7.49 |
Appropriations | 0 | 0.3 | 0.36 | 0.36 | 0.35 |
P and L Bal. carried down | 18.23 | 15.17 | 13.75 | 12.84 | 11.12 |
Equity Dividend | 0 | 0.3 | 0.3 | 0.3 | 0.3 |
Preference Dividend | 0 | 0 | 0 | 0 | 0 |
Corporate Dividend Tax | 0 | 0 | 0.06 | 0.06 | 0.05 |
Equity Dividend (%) | 15 | 10 | 10 | 10 | 10 |
Earning Per Share (Rs.) | 10.08 | 5.84 | 4.03 | 7.23 | 13.01 |
Book Value | 136.57 | 126.47 | 68.16 | 64.57 | 58.34 |
Extraordinary Items | -0.01 | 0.01 | -0.63 | -0.86 | -0.03 |
2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | 2014 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 |
Reserves and Surplus | 38.33 | 35.27 | 33.86 | 32.95 | 31.23 |
Total Shareholders Funds | 41.36 | 38.3 | 36.89 | 35.98 | 34.26 |
Secured Loans | 10.2 | 4.58 | 2.44 | 6.62 | 15.5 |
Unsecured Loans | 0.11 | 0.09 | 0.15 | 0.23 | 0.47 |
Total Debt | 10.31 | 4.67 | 2.59 | 6.85 | 15.97 |
Minority Interest | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 51.67 | 42.97 | 39.48 | 42.83 | 50.23 |
APPLICATION OF FUNDS : | |||||
Gross Block | 26.19 | 22.94 | 32.36 | 32.37 | 32.67 |
Less: Accum. Depreciation | 1.79 | 0.79 | 9.48 | 8.68 | 7.78 |
Net Block | 24.4 | 22.15 | 22.88 | 23.69 | 24.89 |
Capital Work in Progress | 0 | 0.31 | 0 | 0 | 0.03 |
Investments | 1.16 | 0.6 | 0 | 0 | 0 |
Current Assets, Loans and Advances | |||||
Inventories | 15.23 | 12.28 | 9.97 | 12.53 | 23.6 |
Sundry Debtors | 17.94 | 12.88 | 9.13 | 9.04 | 32.36 |
Cash and Bank Balance | 0.4 | 0.39 | 2.3 | 1.51 | 1.43 |
Loans and Advances | 3.95 | 2.45 | 3.82 | 3.28 | 4.55 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 11.2 | 6.92 | 7.34 | 5.8 | 34.19 |
Provisions | 0.22 | 1.18 | 1.28 | 1.44 | 2.45 |
Net Current Assets | 26.1 | 19.9 | 16.6 | 19.12 | 25.3 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 51.66 | 42.96 | 39.48 | 42.81 | 50.22 |
Contingent Liabilities | 2.85 | 2.66 | 3.25 | 3.24 | 5.92 |
If I had made LUMPSUM investment of ₹ 1,00,000
in DYNAMIC INDUSTRIES LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %