- 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 | 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. ) | |
---|---|---|---|---|---|
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 |
If I had made LUMPSUM investment of ₹ 1,00,000
in DYNEMIC PRODUCTS LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %