- 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 | 169.92 | 122.25 | 112.6 | 176.95 | 85.71 |
| Other Income | 0.11 | 0.19 | 0.04 | 0.14 | 10.83 |
| Stock Adjustments | 6.99 | 3 | 0 | 0 | 4.49 |
| Total Income | 177.02 | 125.44 | 112.64 | 177.09 | 101.03 |
| EXPENDITURE : | |||||
| Raw Materials | 159.95 | 108.1 | 98.77 | 163.21 | 88.91 |
| Excise Duty | 0 | 0 | 0 | 0 | 0 |
| Power and Fuel Cost | 1.36 | 0.77 | 0.43 | 0.04 | 0.03 |
| Other Manufacturing Expenses | 0.68 | 1.57 | 0.8 | 0.2 | 0.07 |
| Employee Cost | 4.41 | 3.42 | 2.07 | 1.09 | 0.28 |
| Selling and Administration Expenses | 4.17 | 5.29 | 6.14 | 10.56 | 0.28 |
| Miscellaneous Expenses | 0 | 0 | 0 | 0 | 0 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 6.45 | 6.29 | 4.43 | 1.99 | 11.45 |
| Interest and Financial Charges | 2.31 | 0.97 | 0.03 | 0.02 | 0.02 |
| Profit before Depreciation and Tax | 4.14 | 5.32 | 4.4 | 1.97 | 11.43 |
| Depreciation | 3.12 | 3.11 | 3.29 | 0.99 | 0.1 |
| Profit Before Tax | 1.03 | 2.22 | 1.12 | 0.98 | 11.33 |
| Tax | 0.53 | 0.45 | 0.21 | 0.18 | 0.13 |
| Profit After Tax | 0.5 | 1.77 | 0.91 | 0.8 | 11.2 |
| Adjustment below Net Profit | 0 | 0 | 0.28 | 0 | 0 |
| P and L Balance brought forward | 3.33 | 1.56 | 0.37 | 0.33 | -10.87 |
| Appropriations | 0 | 0 | 0 | 0.76 | 0 |
| P and L Bal. carried down | 3.83 | 3.33 | 1.56 | 0.37 | 0.33 |
| Equity Dividend | 0 | 0 | 0 | 0.63 | 0 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0 | 0.13 | 0 |
| Equity Dividend (%) | 0 | 0 | 0 | 2 | 0 |
| Earning Per Share (Rs.) | 0.08 | 0.28 | 0.14 | 0.11 | 1.78 |
| Book Value | 5.62 | 5.54 | 5.25 | 5.07 | 5.06 |
| Extraordinary Items | 0 | 0 | 0 | 0.04 | 10.66 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 |
| Reserves and Surplus | 3.87 | 3.37 | 1.6 | 0.41 | 0.37 |
| Total Shareholders Funds | 35.31 | 34.81 | 33.04 | 31.85 | 31.81 |
| Secured Loans | 35.23 | 12.39 | 0.21 | 0.12 | 0.11 |
| Unsecured Loans | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 35.23 | 12.39 | 0.21 | 0.12 | 0.11 |
| Total Liabilities | 70.54 | 47.2 | 33.25 | 31.97 | 31.92 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 41.34 | 33.21 | 30.43 | 18.79 | 6.2 |
| Less: Accum. Depreciation | 10.84 | 7.72 | 4.61 | 1.32 | 0.34 |
| Net Block | 30.5 | 25.49 | 25.82 | 17.47 | 5.86 |
| Capital Work in Progress | 0 | 0 | 0 | 0 | 0 |
| Investments | 0.5 | 0 | 0 | 0 | 12.5 |
| Current Assets, Loans and Advances | |||||
| Inventories | 25.07 | 9.2 | 3.39 | 3.27 | 4.5 |
| Sundry Debtors | 19.96 | 13.19 | 22.48 | 36.66 | 18.21 |
| Cash and Bank Balance | 0.1 | 0.06 | 0.09 | 0.94 | 0.48 |
| Loans and Advances | 1.11 | 5.24 | 3.79 | 4.93 | 12.66 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 6.7 | 5.98 | 22.11 | 30.33 | 22.13 |
| Provisions | 0 | 0 | 0.21 | 0.95 | 0.16 |
| Net Current Assets | 39.54 | 21.71 | 7.43 | 14.52 | 13.56 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 70.54 | 47.2 | 33.25 | 31.99 | 31.92 |
| Contingent Liabilities | 0 | 0 | 0 | 0 | 0 |
If I had made LUMPSUM investment of ₹ 1,00,000
in MSR INDIA LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
