DYNEMIC PRODUCTS LTD.

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
INCOME :
Sales Turnover	166.67	167.16	139.65	139.4	141.18
Other Income	0.25	0.31	0.26	0.07	0.34
Stock Adjustments	3.37	-1.38	3.16	-4.39	6.65
Total Income	170.29	166.09	143.07	135.08	148.17
EXPENDITURE :
Raw Materials	98.05	86.06	2.83	71.49	80.27
Excise Duty	0	2.71	10.33	9.78	12.15
Power and Fuel Cost	11.75	14.27	12.2	14.06	15.18
Other Manufacturing Expenses	17.69	19.85	82	13.7	14.2
Employee Cost	8	7.48	6.14	5.71	4.75
Selling and Administration Expenses	3.33	3.47	3.23	2.98	2.81
Miscellaneous Expenses	1.52	0.77	0.99	0.53	0.61
Less: Preoperative Expenditure Capitalised	0	0	-0.01	0	-0.01
Profit before Interest, Depreciation and Tax	29.95	31.48	25.36	16.81	18.19
Interest and Financial Charges	1.17	1.19	1.51	2.1	2.22
Profit before Depreciation and Tax	28.78	30.29	23.85	14.71	15.97
Depreciation	3.35	3.32	3.17	3.14	3.03
Minority Interest before PAT	0	0	0	0	0
Profit Before Tax	25.43	26.97	20.68	11.57	12.94
Tax	7.45	9.41	7.13	3.99	3.49
Profit After Tax	17.98	17.56	13.55	7.58	9.45
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.	17.98	17.56	13.55	7.58	9.45
Adjustment below Net Profit	-0.54	-0.43	0.01	-0.35	-0.37
P and L Balance brought forward	65.7	50.78	37.72	33.26	24.68
Appropriations	1.7	2.2	0.5	2.2	0.5
P and L Bal. carried down	81.44	65.7	50.78	38.29	33.26
Equity Dividend	1.7	1.7	0	1.7	0
Preference Dividend	0	0	0	0	0
Corporate Dividend Tax	0	0	0	0	0
Equity Dividend (%)	15	15	15	15	0
Earning Per Share (Rs.)	15.87	15.5	11.96	6.69	8.34
Book Value	95.48	81.58	67.97	56.5	51.62
Extraordinary Items	0	-0.03	-0.14	-0.03	0

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

INCOME :

Sales Turnover

166.67

167.16

139.65

139.4

141.18

Other Income

0.25

0.31

0.26

0.07

0.34

Stock Adjustments

3.37

-1.38

3.16

-4.39

6.65

Total Income

170.29

166.09

143.07

135.08

148.17

EXPENDITURE :

Raw Materials

98.05

86.06

2.83

71.49

80.27

Excise Duty

2.71

10.33

9.78

12.15

Power and Fuel Cost

11.75

14.27

12.2

14.06

15.18

Other Manufacturing Expenses

17.69

19.85

13.7

14.2

Employee Cost

7.48

6.14

5.71

4.75

Selling and Administration Expenses

3.33

3.47

3.23

2.98

2.81

Miscellaneous Expenses

1.52

0.77

0.99

0.53

0.61

Less: Preoperative Expenditure Capitalised

-0.01

Profit before Interest, Depreciation and Tax

29.95

31.48

25.36

16.81

18.19

Interest and Financial Charges

1.17

1.19

1.51

2.1

2.22

Profit before Depreciation and Tax

28.78

30.29

23.85

14.71

15.97

Depreciation

3.35

3.32

3.17

3.14

3.03

Minority Interest before PAT

Profit Before Tax

25.43

26.97

20.68

11.57

12.94

Tax

7.45

9.41

7.13

3.99

3.49

Profit After Tax

17.98

17.56

13.55

7.58

9.45

Minority Interest after PAT

Profit/Loss of Associate Company

Profit after Minority Interest and P/L of Assoc. Co.

17.98

17.56

13.55

7.58

9.45

Adjustment below Net Profit

-0.54

-0.43

0.01

-0.35

-0.37

P and L Balance brought forward

65.7

50.78

37.72

33.26

24.68

Appropriations

1.7

2.2

0.5

2.2

0.5

P and L Bal. carried down

81.44

65.7

50.78

38.29

33.26

Equity Dividend

1.7

Preference Dividend

Corporate Dividend Tax

Equity Dividend (%)

Earning Per Share (Rs.)

15.87

15.5

11.96

6.69

8.34

Book Value

95.48

81.58

67.97

56.5

51.62

Extraordinary Items

-0.03

-0.14

-0.03

	2019 ( ₹ in Cr. )	2018 ( ₹ in Cr. )	2017 ( ₹ in Cr. )	2016 ( ₹ in Cr. )	2015 ( ₹ in Cr. )
SOURCES OF FUNDS :
Share Capital	11.33	11.33	11.33	11.33	11.33
Reserves and Surplus	96.83	81.09	65.67	52.68	47.15
Total Shareholders Funds	108.16	92.42	77	64.01	58.48
Secured Loans	31.43	25.08	25.38	31.46	33.16
Unsecured Loans	0.04	0.01	0.16	1.3	2.46
Total Debt	31.47	25.09	25.54	32.76	35.62
Minority Interest	0.07	0.07	0.07	0.06	0.06
Total Liabilities	139.7	117.58	102.61	96.83	94.16
APPLICATION OF FUNDS :
Gross Block	64.89	58.62	55.49	52.28	49.5
Less: Accum. Depreciation	26.49	23.56	20.69	17.94	14.88
Net Block	38.4	35.06	34.8	34.34	34.62
Capital Work in Progress	24.88	14.25	9.82	9.44	9.18
Investments	1.01	1.01	1.05	1.1	1.32
Current Assets, Loans and Advances
Inventories	27.16	26.97	22.08	19.98	23.55
Sundry Debtors	41.64	32.48	28	25.89	21.82
Cash and Bank Balance	2.15	0.56	0.67	2.57	1.74
Loans and Advances	23.15	29.58	23.15	18.03	19.89
Less: Current Liab. and Prov.
Current Liabilities	10.93	12.79	9.66	10.36	13.79
Provisions	7.76	9.54	7.34	4.16	4.16
Net Current Assets	75.41	67.26	56.9	51.95	49.05
Miscellaneous Expenses not w/o	0	0	0	0	0
Total Assets	139.7	117.58	102.57	96.83	94.17
Contingent Liabilities	1.64	1.29	1.53	1.31	1.63

2019 ( ₹ in Cr. )

2018 ( ₹ in Cr. )

2017 ( ₹ in Cr. )

2016 ( ₹ in Cr. )

2015 ( ₹ in Cr. )

SOURCES OF FUNDS :

Share Capital

11.33

Reserves and Surplus

96.83

81.09

65.67

52.68

47.15

Total Shareholders Funds

108.16

92.42

64.01

58.48

Secured Loans

31.43

25.08

25.38

31.46

33.16

Unsecured Loans

0.04

0.01

0.16

1.3

2.46

Total Debt

31.47

25.09

25.54

32.76

35.62

Minority Interest

0.07

0.06

Total Liabilities

139.7

117.58

102.61

96.83

94.16

APPLICATION OF FUNDS :

Gross Block

64.89

58.62

55.49

52.28

49.5

Less: Accum. Depreciation

26.49

23.56

20.69

17.94

14.88

Net Block

38.4

35.06

34.8

34.34

34.62

Capital Work in Progress

24.88

14.25

9.82

9.44

9.18

Investments

1.01

1.05

1.1

1.32

Current Assets, Loans and Advances

Inventories

27.16

26.97

22.08

19.98

23.55

Sundry Debtors

41.64

32.48

25.89

21.82

Cash and Bank Balance

2.15

0.56

0.67

2.57

1.74

Loans and Advances

23.15

29.58

23.15

18.03

19.89

Less: Current Liab. and Prov.

Current Liabilities

10.93

12.79

9.66

10.36

13.79

Provisions

7.76

9.54

7.34

4.16

Net Current Assets

75.41

67.26

56.9

51.95

49.05

Miscellaneous Expenses not w/o

Total Assets

139.7

117.58

102.57

96.83

94.17

Contingent Liabilities

1.64

1.29

1.53

1.31

1.63