| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 68.52 | 1.47 | 0.93 | 241.81 | 27.74 |
| Other Income | 128.15 | 116.78 | 111.97 | 85.82 | 45.21 |
| Stock Adjustments | 289.36 | 326.66 | 234.5 | 0.09 | 293.84 |
| Total Income | 486.03 | 444.91 | 347.4 | 327.72 | 366.79 |
| EXPENDITURE : | |||||
| Raw Materials | 7.11 | 61.02 | 19.93 | 7.72 | 34.03 |
| Excise Duty | 0 | 0 | 0 | 0 | 0 |
| Power and Fuel Cost | 0.1 | 0.03 | 0 | 0.07 | 0.08 |
| Other Manufacturing Expenses | 187.37 | 141.88 | 126.37 | 166.58 | 228.42 |
| Employee Cost | 16.46 | 14.82 | 15.37 | 17.7 | 17.25 |
| Selling and Administration Expenses | 3.22 | 3.81 | 5.02 | 1.37 | 0.93 |
| Miscellaneous Expenses | 0.49 | 4.28 | 0.58 | 3.65 | 0.13 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 271.28 | 219.09 | 180.14 | 130.62 | 85.96 |
| Interest and Financial Charges | 268.73 | 216.08 | 163.44 | 136.69 | 95.77 |
| Profit before Depreciation and Tax | 2.55 | 3.01 | 16.7 | -6.07 | -9.81 |
| Depreciation | 0.73 | 0.43 | 0.35 | 0.64 | 0.72 |
| Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1.82 | 2.58 | 16.35 | -6.71 | -10.53 |
| Tax | 1.34 | -1.02 | 3.75 | 0.04 | 0.01 |
| Profit After Tax | 0.48 | 3.6 | 12.6 | -6.75 | -10.54 |
| Minority Interest after PAT | 0 | 0 | 0 | 0 | 0 |
| Profit/Loss of Associate Company | 0.01 | 0.01 | 0 | 2.51 | 22.82 |
| Profit after Minority Interest and P/L of Assoc. Co. | 0.5 | 3.61 | 12.6 | -4.24 | 12.27 |
| Adjustment below Net Profit | 0 | -17.51 | 0 | -26.97 | -0.02 |
| P and L Balance brought forward | -15.63 | -1.73 | -14.33 | 17.25 | 5 |
| Appropriations | 0 | 0 | 0 | 0 | 0 |
| P and L Bal. carried down | -15.13 | -15.63 | -1.73 | -13.96 | 17.25 |
| Equity Dividend | 0 | 0 | 0 | 0 | 0 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0 | 0 | 0 |
| Equity Dividend (%) | 0 | 0 | 0 | 0 | 0 |
| Earning Per Share (Rs.) | 0.18 | 1.29 | 5.19 | 0 | 5.05 |
| Book Value | 49.16 | 48.09 | 10.9 | 5.89 | 18.74 |
| Extraordinary Items | 0.02 | 0.06 | -0.03 | 0.14 | 0.56 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 5.59 | 5.59 | 4.86 | 4.86 | 4.86 |
| Reserves and Surplus | 141.44 | 138.45 | 21.64 | 9.46 | 40.67 |
| Total Shareholders Funds | 147.03 | 144.04 | 26.5 | 14.32 | 45.53 |
| Secured Loans | 829.04 | 837.23 | 729.45 | 314.05 | 161.29 |
| Unsecured Loans | 1738.93 | 1191.12 | 827.98 | 882.62 | 758.39 |
| Total Debt | 2567.97 | 2028.35 | 1557.43 | 1196.67 | 919.68 |
| Minority Interest | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| Total Liabilities | 2715.08 | 2172.47 | 1584.01 | 1211.07 | 965.29 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 75.37 | 73.08 | 60.69 | 14.77 | 12.55 |
| Less: Accum. Depreciation | 2.88 | 2.37 | 2.18 | 1.83 | 1.94 |
| Net Block | 72.49 | 70.71 | 58.51 | 12.94 | 10.61 |
| Capital Work in Progress | 0 | 0 | 0.34 | 0 | 0 |
| Investments | 195.48 | 178.28 | 91.75 | 174.71 | 191.59 |
| Current Assets, Loans and Advances | |||||
| Inventories | 1521.4 | 1232.04 | 901.05 | 670.02 | 710.31 |
| Sundry Debtors | 15.09 | 0 | 0 | 0.5 | 0 |
| Cash and Bank Balance | 12.84 | 11.46 | 13.33 | 14.08 | 10.12 |
| Loans and Advances | 1580.08 | 1248.16 | 1080.97 | 834.51 | 567.29 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 680.98 | 568.05 | 561.85 | 495.56 | 509.53 |
| Provisions | 1.32 | 0.14 | 0.1 | 0.12 | 15.09 |
| Net Current Assets | 2447.11 | 1923.47 | 1433.4 | 1023.43 | 763.1 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 2715.08 | 2172.46 | 1584 | 1211.08 | 965.3 |
| Contingent Liabilities | 0.64 | 0.49 | 34.82 | 2.25 | 49.27 |
If I had made LUMPSUM investment of ₹ 1,00,000
in EMAMI INFRASTRUCTURE LTD
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
