- 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 | 3.26 | 3.11 | 3.08 | 4.82 | 7.23 |
Other Income | 1.17 | 1.96 | 2.26 | 0.56 | 0.68 |
Stock Adjustments | -0.05 | 0.01 | 0.03 | -0.48 | 0.15 |
Total Income | 4.38 | 5.08 | 5.37 | 4.9 | 8.06 |
EXPENDITURE : | |||||
Raw Materials | 1.1 | 0.97 | 1.09 | 1.72 | 4.47 |
Excise Duty | 0 | 0 | 0 | 0 | 0 |
Power and Fuel Cost | 0.38 | 0.05 | 0.06 | 0.09 | 0.1 |
Other Manufacturing Expenses | 0.13 | 0.14 | 0.13 | 0.07 | 0.05 |
Employee Cost | 1.12 | 0.95 | 0.92 | 0.9 | 0.83 |
Selling and Administration Expenses | 0.87 | 1.06 | 0.94 | 1.11 | 1.24 |
Miscellaneous Expenses | 0.41 | 0.34 | 0.25 | 0.33 | 0.35 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Interest, Depreciation and Tax | 0.37 | 1.55 | 1.97 | 0.67 | 1.02 |
Interest and Financial Charges | 0 | 0 | 0.01 | 0.04 | 0 |
Profit before Depreciation and Tax | 0.37 | 1.55 | 1.96 | 0.63 | 1.02 |
Depreciation | 0.25 | 0.26 | 0.26 | 0.33 | 0.21 |
Profit Before Tax | 0.12 | 1.3 | 1.7 | 0.3 | 0.8 |
Tax | -0.4 | -0.52 | 0.29 | -0.01 | 0.07 |
Profit After Tax | 0.52 | 1.82 | 1.41 | 0.31 | 0.73 |
Adjustment below Net Profit | -0.02 | 0 | -0.01 | 0 | 0 |
P and L Balance brought forward | 11.17 | 9.35 | 8.01 | 6.69 | 6.59 |
Appropriations | 0.11 | 0 | 0.05 | 0.07 | 0.63 |
P and L Bal. carried down | 11.56 | 11.17 | 9.35 | 6.94 | 6.69 |
Equity Dividend | 0.11 | 0 | 0.05 | 0.05 | 0.11 |
Preference Dividend | 0 | 0 | 0 | 0 | 0 |
Corporate Dividend Tax | 0 | 0 | 0 | 0.01 | 0.02 |
Equity Dividend (%) | 5 | 10 | 0 | 5 | 10 |
Earning Per Share (Rs.) | 4.79 | 16.83 | 13.06 | 2.8 | 6.57 |
Book Value | 1629.95 | 1157.02 | 749.94 | 152.92 | 150.62 |
Extraordinary Items | 0 | -0.01 | 0 | 0 | 0.05 |
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 |
Reserves and Surplus | 174.99 | 123.9 | 79.93 | 15.44 | 15.19 |
Total Shareholders Funds | 176.07 | 124.98 | 81.01 | 16.52 | 16.27 |
Secured Loans | 0 | 0 | 0 | 0.2 | 0 |
Unsecured Loans | 0.42 | 0.36 | 0.34 | 0.27 | 0.2 |
Total Debt | 0.42 | 0.36 | 0.34 | 0.47 | 0.2 |
Total Liabilities | 176.49 | 125.34 | 81.35 | 16.99 | 16.47 |
APPLICATION OF FUNDS : | |||||
Gross Block | 3.52 | 3.65 | 3.86 | 6.88 | 5.86 |
Less: Accum. Depreciation | 0.43 | 0.3 | 0.26 | 3.07 | 2.75 |
Net Block | 3.09 | 3.35 | 3.6 | 3.81 | 3.11 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 |
Investments | 176.16 | 120.83 | 78.57 | 12.52 | 12.52 |
Current Assets, Loans and Advances | |||||
Inventories | 0.28 | 0.33 | 0.32 | 0.29 | 0.77 |
Sundry Debtors | 0.38 | 0.19 | 0.35 | 0.23 | 0.17 |
Cash and Bank Balance | 0.89 | 2.51 | 0.22 | 0.14 | 0.57 |
Loans and Advances | 3.34 | 0.59 | 0.6 | 0.63 | 0.5 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 7.57 | 2.38 | 2.27 | 0.51 | 0.99 |
Provisions | 0.07 | 0.07 | 0.06 | 0.12 | 0.19 |
Net Current Assets | -2.75 | 1.17 | -0.84 | 0.66 | 0.83 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 176.5 | 125.35 | 81.33 | 16.99 | 16.46 |
Contingent Liabilities | 0 | 0.11 | 0.12 | 0.12 | 0.12 |
If I had made LUMPSUM investment of ₹ 1,00,000
in KEMP & COMPANY LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %