DYNAMIC INDUSTRIES LTD.

	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. )

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

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

0.86

0.88

0.99

0.69

Minority Interest before PAT

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

Profit/Loss of Associate Company

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

-0.17

P and L Balance brought forward

15.17

13.76

12.84

11.12

7.49

Appropriations

0.3

0.36

0.35

P and L Bal. carried down

18.23

15.17

13.75

12.84

11.12

Equity Dividend

0.3

Preference Dividend

Corporate Dividend Tax

0.06

0.05

Equity Dividend (%)

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

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

2014 ( ₹ in Cr. )

SOURCES OF FUNDS :

Share Capital

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

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

0.31

0.03

Investments

1.16

0.6

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

Total Assets

51.66

42.96

39.48

42.81

50.22

Contingent Liabilities

2.85

2.66

3.25

3.24

5.92

DYNAMIC INDUSTRIES LTD.

Enjoy Lifetime Free Delivery Trade