- 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 | 63.58 | 64.45 | 22.93 | 11.17 | 5.53 |
Other Income | 0.46 | 0.93 | 0.05 | 0.15 | 0 |
Stock Adjustments | 0 | 0 | 0 | 0 | 0 |
Total Income | 64.04 | 65.38 | 22.98 | 11.32 | 5.53 |
EXPENDITURE : | |||||
Raw Materials | 0 | 0 | 0 | 0 | 0 |
Excise Duty | 0 | 0 | 0 | 0 | 0 |
Power and Fuel Cost | 0.07 | 0.08 | 0.05 | 0.02 | 0.02 |
Other Manufacturing Expenses | 32.61 | 31.16 | 10.85 | 4.55 | 1.04 |
Employee Cost | 6.95 | 9.47 | 2.9 | 2.53 | 2.53 |
Selling and Administration Expenses | 2.91 | 3.73 | 1.35 | 1.01 | 0.78 |
Miscellaneous Expenses | 0.31 | 0.72 | 0.32 | 0.08 | 0.05 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Interest, Depreciation and Tax | 21.19 | 20.21 | 7.5 | 3.12 | 1.11 |
Interest and Financial Charges | 1.4 | 0.92 | 0.27 | 0.14 | 0.09 |
Profit before Depreciation and Tax | 19.79 | 19.29 | 7.23 | 2.98 | 1.02 |
Depreciation | 4.64 | 1.12 | 0.24 | 0.19 | 0.28 |
Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 15.15 | 18.17 | 6.99 | 2.79 | 0.74 |
Tax | 4.35 | 4.56 | 2.36 | 0.91 | 0.24 |
Profit After Tax | 10.8 | 13.61 | 4.63 | 1.88 | 0.5 |
Minority Interest after PAT | 0 | 0 | 0 | 0 | 0 |
Profit/Loss of Associate Company | 0 | 0 | 0 | 0 | 0 |
Profit after Minority Interest and P/L of Assoc. Co. | 10.8 | 13.61 | 4.63 | 1.88 | 0.5 |
Adjustment below Net Profit | 0 | -1.19 | 0.04 | 0 | 0 |
P and L Balance brought forward | 19.03 | 7.22 | 2.55 | 0.67 | 0.13 |
Appropriations | 0 | 0.6 | 0 | 0 | 0 |
P and L Bal. carried down | 29.83 | 19.03 | 7.22 | 2.55 | 0.64 |
Equity Dividend | 0 | 0.6 | 0 | 0 | 0 |
Preference Dividend | 0 | 0 | 0 | 0 | 0 |
Corporate Dividend Tax | 0 | 0 | 0 | 0 | 0 |
Equity Dividend (%) | 0 | 5 | 0 | 0 | 0 |
Earning Per Share (Rs.) | 10.77 | 13.58 | 9.27 | 4.56 | 1.68 |
Book Value | 50.93 | 39.92 | 40.4 | 16.18 | 12.13 |
Extraordinary Items | 0 | 0 | 0.01 | 0 | 0 |
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 10.03 | 10.03 | 5 | 4.12 | 3 |
Reserves and Surplus | 41.04 | 29.99 | 15.2 | 2.55 | 0.64 |
Total Shareholders Funds | 51.07 | 40.02 | 20.2 | 6.67 | 3.64 |
Secured Loans | 7.53 | 7.94 | 0 | 0.7 | 0.98 |
Unsecured Loans | 2.84 | 3.6 | 0.35 | 0.05 | 0.25 |
Total Debt | 10.37 | 11.54 | 0.35 | 0.75 | 1.23 |
Minority Interest | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 61.44 | 51.56 | 20.55 | 7.42 | 4.87 |
APPLICATION OF FUNDS : | |||||
Gross Block | 23.27 | 11.46 | 6.96 | 0.78 | 0.5 |
Less: Accum. Depreciation | 9.63 | 4.99 | 6.33 | 0.51 | 0.32 |
Net Block | 13.64 | 6.47 | 0.63 | 0.27 | 0.18 |
Capital Work in Progress | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 |
Current Assets, Loans and Advances | |||||
Inventories | 0 | 0 | 0 | 0 | 0 |
Sundry Debtors | 50.63 | 25.48 | 10.33 | 6.21 | 4.68 |
Cash and Bank Balance | 2.82 | 27.33 | 12.48 | 0.65 | 0.05 |
Loans and Advances | 11.5 | 2.89 | 1.16 | 2.23 | 0.51 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 6.95 | 4.74 | 2.43 | 1.26 | 0.54 |
Provisions | 10.6 | 5.89 | 1.75 | 0.83 | 0.09 |
Net Current Assets | 47.4 | 45.07 | 19.79 | 7 | 4.61 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 61.04 | 51.54 | 20.42 | 7.27 | 4.79 |
Contingent Liabilities | 0 | 0 | 0 | 0 | 0 |
If I had made LUMPSUM investment of ₹ 1,00,000
in Majestic Research Services and Solutions Ltd
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %