- 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 : | |||||
Operating Income | 10.15 | 12.41 | 4.45 | 11.7 | 3.86 |
Other Income | 0.09 | 0.05 | 1.54 | 0.02 | 0 |
Total Income | 10.24 | 12.46 | 5.99 | 11.72 | 3.86 |
EXPENDITURE : | |||||
Interest and Financial Charges | 0.15 | 0.13 | 0.07 | 0.05 | 0.06 |
Operating and Administrative Expenses | 3.76 | 2.65 | 2.26 | 1.83 | 1.71 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Depreciation and Tax | 6.34 | 9.68 | 3.66 | 9.84 | 2.09 |
Depreciation | 0.47 | 0.48 | 0.46 | 0.47 | 0.5 |
Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 5.87 | 9.2 | 3.2 | 9.36 | 1.59 |
Tax | 1.66 | 2.3 | 0.78 | 2.75 | 0.47 |
Profit After Tax | 4.21 | 6.9 | 2.42 | 6.61 | 1.12 |
Minority Interest after PAT | 0 | 0 | 0.73 | 1.72 | 0.3 |
Profit/Loss of Associate Company | 0 | 0 | 0 | 0 | 0 |
Profit after Minority Interest and P/L of Assoc. Co. | 4.21 | 6.9 | 1.68 | 4.89 | 0.81 |
Adjustment below net profit | -1.1 | -1.79 | 0 | 0 | 0 |
P and L Balance brought forward | 11.49 | 6.37 | 5.88 | 2.4 | 2.74 |
Appropriations | 1.19 | 1.19 | 1.19 | 1.41 | 1.41 |
P and L Balance carried down | 13.41 | 10.3 | 6.37 | 5.88 | 2.14 |
Equity Dividend | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 |
Preference Dividend | 0 | 0 | 0 | 0 | 0 |
Corporate Dividend Tax | 0.2 | 0.2 | 0.21 | 0.16 | 0.16 |
Equity Dividend (%) | 57.5 | 12.5 | 3.4 | 17 | 17 |
Earning Per Share (Rs.) | 6.91 | 11.54 | 2.55 | 8.15 | 1.12 |
Book Value | 45.73 | 40.38 | 34.01 | 33.16 | 26.8 |
Extraordinary Items | 0 | -0.01 | 1.13 | -0.01 | 0 |
2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | 2014 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 5.8 | 5.8 | 5.8 | 5.8 | 5.78 |
Reserves and Surplus | 20.74 | 17.63 | 13.93 | 13.44 | 9.7 |
Total Shareholders Funds | 26.54 | 23.43 | 19.73 | 19.24 | 15.48 |
Secured Loans | 1.58 | 1.72 | 1.95 | 0.57 | 1.54 |
Unsecured Loans | 0.01 | 0 | 0 | 0 | 0 |
Total Debt | 1.59 | 1.72 | 1.95 | 0.57 | 1.54 |
Minority Interest | 10.73 | 9.63 | 7.84 | 7.11 | 5.39 |
Total Liabilities | 38.86 | 34.78 | 29.52 | 26.92 | 22.41 |
APPLICATION OF FUNDS : | |||||
Fixed Assets | |||||
Gross Block | 8.99 | 8.4 | 8.48 | 8.38 | 8.1 |
Less: Accumulated Depreciation | 4.12 | 3.66 | 3.17 | 2.72 | 2.26 |
Net Block | 4.87 | 4.74 | 5.31 | 5.66 | 5.84 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0.83 | 0.71 | 1.19 |
Current Assts.,Loans and Advances | |||||
Current Assets | 29.58 | 26.53 | 20.84 | 18.91 | 13.36 |
Loans and Advances | 5.79 | 5.09 | 3.11 | 3.06 | 3.35 |
Less: Current Liabilities and Provisions | 1.37 | 1.59 | 0.55 | 1.43 | 1.35 |
Net Current Assets | 34 | 30.03 | 23.4 | 20.54 | 15.36 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 38.87 | 34.77 | 29.54 | 26.91 | 22.39 |
Contingent Liabilities | 0 | 0 | 0 | 0 | 0 |
If I had made LUMPSUM investment of ₹ 1,00,000
in Elixir Capital Ltd
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %