| 2019 ( ₹ in Cr. ) | |
|---|---|
| INCOME : | |
| Sales Turnover | 10.07 |
| Other Income | 0.19 |
| Stock Adjustments | 1.35 |
| Total Income | 11.61 |
| EXPENDITURE : | |
| Raw Materials | 9.48 |
| Excise Duty | |
| Power and Fuel Cost | |
| Other Manufacturing Expenses | 0.03 |
| Employee Cost | 0.27 |
| Selling and Administration Expenses | 1.12 |
| Miscellaneous Expenses | 0.06 |
| Less: Preoperative Expenditure Capitalised | |
| Profit before Interest, Depreciation and Tax | 0.64 |
| Interest and Financial Charges | 0.19 |
| Profit before Depreciation and Tax | 0.45 |
| Depreciation | 0.09 |
| Minority Interest before PAT | |
| Profit Before Tax | 0.36 |
| Tax | 0.09 |
| Profit After Tax | 0.27 |
| Minority Interest after PAT | |
| Profit/Loss of Associate Company | |
| Profit after Minority Interest and P/L of Assoc. Co. | 0.27 |
| Adjustment below Net Profit | -0.03 |
| P and L Balance brought forward | 0.91 |
| Appropriations | |
| P and L Bal. carried down | 1.15 |
| Equity Dividend | |
| Preference Dividend | |
| Corporate Dividend Tax | |
| Equity Dividend (%) | |
| Earning Per Share (Rs.) | 0.25 |
| Book Value | 13.98 |
| Extraordinary Items | 0.14 |
| 2019 ( ₹ in Cr. ) | |
|---|---|
| SOURCES OF FUNDS : | |
| Share Capital | 10.76 |
| Reserves and Surplus | 4.28 |
| Total Shareholders Funds | 15.04 |
| Secured Loans | 0.15 |
| Unsecured Loans | 1.9 |
| Total Debt | 2.05 |
| Minority Interest | |
| Total Liabilities | 17.09 |
| APPLICATION OF FUNDS : | |
| Gross Block | 12.57 |
| Less: Accum. Depreciation | 0.62 |
| Net Block | 11.95 |
| Capital Work in Progress | 0.17 |
| Investments | 3.34 |
| Current Assets, Loans and Advances | |
| Inventories | 1.87 |
| Sundry Debtors | 1.89 |
| Cash and Bank Balance | 0.27 |
| Loans and Advances | 0.83 |
| Less: Current Liab. and Prov. | |
| Current Liabilities | 2.95 |
| Provisions | 0.28 |
| Net Current Assets | 1.63 |
| Miscellaneous Expenses not w/o | |
| Total Assets | 17.09 |
| Contingent Liabilities | |
If I had made LUMPSUM investment of ₹ 1,00,000
in Kemistar Corporation Limited
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
