- 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 : | |||||
| Sales Turnover | 202.34 | 190.54 | 188.77 | 208.53 | 188.13 |
| Other Income | 0.55 | 0.8 | 1.43 | 1.57 | 0.71 |
| Stock Adjustments | 19.15 | 13.58 | 2.03 | 3.08 | -23.9 |
| Total Income | 222.04 | 204.92 | 192.23 | 213.18 | 164.94 |
| EXPENDITURE : | |||||
| Raw Materials | 101.82 | 90.07 | 84.5 | 92.84 | 59.92 |
| Excise Duty | 0 | 0 | 0 | 0 | 0 |
| Power and Fuel Cost | 0.48 | 0.43 | 0.44 | 0.49 | 0.45 |
| Other Manufacturing Expenses | 12.49 | 11.85 | 1.44 | 2.97 | 1.6 |
| Employee Cost | 29.93 | 27.26 | 26.44 | 24.87 | 27.06 |
| Selling and Administration Expenses | 44.83 | 38.09 | 45.33 | 51.62 | 46.24 |
| Miscellaneous Expenses | 5.11 | 10.41 | 9.93 | 7.81 | 2.37 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 27.38 | 26.82 | 24.15 | 32.59 | 27.3 |
| Interest and Financial Charges | 8.09 | 8.08 | 11.06 | 10.45 | 10.13 |
| Profit before Depreciation and Tax | 19.29 | 18.74 | 13.09 | 22.14 | 17.17 |
| Depreciation | 2.75 | 2.57 | 4.01 | 4.95 | 2.78 |
| Profit Before Tax | 16.54 | 16.18 | 9.09 | 17.19 | 14.39 |
| Tax | 4.55 | 3.99 | 1.07 | 4.97 | 2.53 |
| Profit After Tax | 11.99 | 12.19 | 8.02 | 12.22 | 11.86 |
| Adjustment below Net Profit | 0 | 0 | 0 | 0 | 0 |
| P and L Balance brought forward | 32.67 | 21.79 | 14.28 | 10.61 | 4.8 |
| Appropriations | 1.74 | 1.3 | 1.3 | 8.54 | 6.05 |
| P and L Bal. carried down | 42.92 | 32.67 | 21 | 14.28 | 10.61 |
| Equity Dividend | 1.74 | 1.3 | 1.08 | 1.08 | 0.9 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0.22 | 0.22 | 0.15 |
| Equity Dividend (%) | 40 | 40 | 30 | 30 | 25 |
| Earning Per Share (Rs.) | 33.26 | 33.81 | 21.64 | 33.29 | 32.48 |
| Book Value | 239.67 | 211.3 | 179.26 | 160.63 | 130.33 |
| Extraordinary Items | -0.02 | 0.01 | -0.01 | -0.01 | -0.06 |
| 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | 2014 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 |
| Reserves and Surplus | 82.77 | 72.55 | 61 | 54.28 | 43.37 |
| Total Shareholders Funds | 86.37 | 76.15 | 64.6 | 57.88 | 46.97 |
| Secured Loans | 23.85 | 32.59 | 41.38 | 39.54 | 38.33 |
| Unsecured Loans | 24.77 | 6.81 | 20.3 | 21.45 | 21 |
| Total Debt | 48.62 | 39.4 | 61.68 | 60.99 | 59.33 |
| Total Liabilities | 134.99 | 115.55 | 126.28 | 118.87 | 106.3 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 41.24 | 40.32 | 60.07 | 60.1 | 59.24 |
| Less: Accum. Depreciation | 5.28 | 2.56 | 33 | 29.62 | 24.86 |
| Net Block | 35.96 | 37.76 | 27.07 | 30.48 | 34.38 |
| Capital Work in Progress | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| Current Assets, Loans and Advances | |||||
| Inventories | 134.18 | 112.5 | 97.68 | 96.64 | 93.6 |
| Sundry Debtors | 108.2 | 90.96 | 81.53 | 85.09 | 61.33 |
| Cash and Bank Balance | 4.69 | 5.3 | 4.06 | 3.03 | 13.07 |
| Loans and Advances | 23.77 | 33.01 | 38.39 | 23.57 | 24.45 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 170.67 | 162.71 | 120.74 | 118.32 | 119.32 |
| Provisions | 1.13 | 1.27 | 1.7 | 1.62 | 1.21 |
| Net Current Assets | 99.04 | 77.79 | 99.22 | 88.39 | 71.92 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 135 | 115.55 | 126.29 | 118.87 | 106.3 |
| Contingent Liabilities | 84.18 | 37.92 | 35.87 | 7.15 | 0 |
If I had made LUMPSUM investment of ₹ 1,00,000
in JK Agri Genetics Ltd
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
