- 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 | 21.58 | 16.09 | 22.68 | 24.82 | 22.01 |
Other Income | 0.13 | 0.22 | 0.45 | 0.32 | 0.26 |
Stock Adjustments | 0.14 | -0.18 | 0.34 | -0.26 | -0.01 |
Total Income | 21.85 | 16.13 | 23.47 | 24.88 | 22.26 |
EXPENDITURE : | |||||
Raw Materials | 10.12 | 6.64 | 10.67 | 12.07 | 11.12 |
Excise Duty | 0 | 0.2 | 0.4 | 0.11 | 0.54 |
Power and Fuel Cost | 0.18 | 0.17 | 0.17 | 0.2 | 0.22 |
Other Manufacturing Expenses | 2.14 | 4.26 | 4.58 | 5.21 | 4.88 |
Employee Cost | 2.21 | 2.27 | 2.32 | 2.48 | 2.04 |
Selling and Administration Expenses | 4.02 | 2.12 | 2.85 | 2.32 | 1.77 |
Miscellaneous Expenses | 1.15 | 0.85 | 0.84 | 0.7 | 0.17 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Interest, Depreciation and Tax | 2.02 | -0.37 | 1.63 | 1.79 | 1.51 |
Interest and Financial Charges | 0.57 | 0.42 | 0.51 | 0.48 | 0.54 |
Profit before Depreciation and Tax | 1.45 | -0.79 | 1.12 | 1.31 | 0.97 |
Depreciation | 0.33 | 0.36 | 0.37 | 0.41 | 0.46 |
Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 1.12 | -1.15 | 0.75 | 0.9 | 0.51 |
Tax | 0.22 | 0.03 | 0.37 | 0.17 | 0.16 |
Profit After Tax | 0.9 | -1.18 | 0.38 | 0.73 | 0.35 |
Minority Interest after PAT | 0.41 | -0.54 | 0 | 0.35 | 0.15 |
Profit/Loss of Associate Company | 0 | 0 | 0 | 0 | 0 |
Profit after Minority Interest and P/L of Assoc. Co. | 0.5 | -0.64 | 0.38 | 0.38 | 0.2 |
Adjustment below Net Profit | 0 | 0 | -0.5 | -0.01 | -0.03 |
P and L Balance brought forward | 0.16 | 0.8 | 0.81 | 0.44 | 0.27 |
Appropriations | 0 | 0 | 0 | 0 | 0 |
P and L Bal. carried down | 0.66 | 0.16 | 0.69 | 0.82 | 0.44 |
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.) | 0.09 | 0 | 0.07 | 0.07 | 0.04 |
Book Value | 1.17 | 1.07 | 1.17 | 1.2 | 1.12 |
Extraordinary Items | 0 | 0 | 0 | 0 | 0 |
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 5.26 | 5.26 | 5.26 | 5.26 | 5.26 |
Reserves and Surplus | 0.88 | 0.39 | 0.89 | 1.03 | 0.65 |
Total Shareholders Funds | 6.14 | 5.65 | 6.15 | 6.29 | 5.91 |
Secured Loans | 5.35 | 3.65 | 3.37 | 1.93 | 2.93 |
Unsecured Loans | 0.04 | 0.19 | 0.06 | 0.24 | 0.17 |
Total Debt | 5.39 | 3.84 | 3.43 | 2.17 | 3.1 |
Minority Interest | 2.74 | 2.34 | 2.85 | 3.07 | 2.73 |
Total Liabilities | 14.27 | 11.83 | 12.43 | 11.53 | 11.74 |
APPLICATION OF FUNDS : | |||||
Gross Block | 5.34 | 5.25 | 5.03 | 8.25 | 8.03 |
Less: Accum. Depreciation | 0.91 | 0.6 | 0.26 | 3.23 | 2.83 |
Net Block | 4.43 | 4.65 | 4.77 | 5.02 | 5.2 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 |
Investments | 0.27 | 0.27 | 0.21 | 0.22 | 0.23 |
Current Assets, Loans and Advances | |||||
Inventories | 1.76 | 1.22 | 0.99 | 1.05 | 1.32 |
Sundry Debtors | 16.52 | 8.92 | 9.97 | 12.25 | 12.79 |
Cash and Bank Balance | 0.75 | 0.76 | 1.17 | 0.44 | 0.24 |
Loans and Advances | 1.85 | 1.01 | 1.72 | 1.96 | 1.77 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 11.22 | 4.94 | 6.3 | 9.3 | 9.78 |
Provisions | 0.1 | 0.08 | 0.1 | 0.1 | 0.02 |
Net Current Assets | 9.56 | 6.89 | 7.45 | 6.3 | 6.32 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 14.26 | 11.81 | 12.43 | 11.54 | 11.75 |
Contingent Liabilities | 4.57 | 2.8 | 0.36 | 8.96 | 10.41 |
If I had made LUMPSUM investment of ₹ 1,00,000
in Kaiser Corporation Limited
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %