- 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 | 13.62 | 13.66 | 12.15 | 10.66 | 10.3 |
Other Income | 0.56 | 0.4 | 0.65 | 0.62 | 0.28 |
Stock Adjustments | 0 | 0 | 0 | 0 | 0 |
Total Income | 14.18 | 14.06 | 12.8 | 11.28 | 10.58 |
EXPENDITURE : | |||||
Raw Materials | 1.08 | 0.65 | 0.61 | 0.42 | 0.32 |
Excise Duty | 0 | 0 | 0.24 | 0.24 | 0.15 |
Power and Fuel Cost | 0.21 | 0.22 | 0.16 | 0.13 | 0.11 |
Other Manufacturing Expenses | 0.29 | 0.51 | 0.35 | 0.14 | 0.09 |
Employee Cost | 7.84 | 6.83 | 5.58 | 4.9 | 4.75 |
Selling and Administration Expenses | 0.87 | 0.69 | 0.77 | 0.92 | 0.81 |
Miscellaneous Expenses | 0.21 | 0.21 | 0.39 | 0.23 | 0.3 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Interest, Depreciation and Tax | 3.69 | 4.95 | 4.7 | 4.3 | 4.05 |
Interest and Financial Charges | 0.58 | 0.69 | 0.3 | 0.03 | 0.01 |
Profit before Depreciation and Tax | 3.11 | 4.26 | 4.4 | 4.27 | 4.04 |
Depreciation | 0.94 | 0.95 | 0.54 | 0.44 | 0.23 |
Profit Before Tax | 2.17 | 3.31 | 3.86 | 3.83 | 3.8 |
Tax | 0.6 | 0.9 | 1.28 | 1.27 | 0.89 |
Profit After Tax | 1.57 | 2.41 | 2.58 | 2.56 | 2.91 |
Adjustment below Net Profit | 0 | 0 | 0 | 0.18 | -0.01 |
P and L Balance brought forward | 2.08 | -0.33 | -2.91 | -5.67 | -8.57 |
Appropriations | 0 | 0 | 0 | 0 | 0 |
P and L Bal. carried down | 3.65 | 2.08 | -0.33 | -2.93 | -5.67 |
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.) | 1.77 | 2.72 | 2.9 | 2.89 | 3.28 |
Book Value | 20.49 | 18.79 | 16.44 | 13.47 | 10.38 |
Extraordinary Items | 0 | 0 | 0 | 0 | -0.06 |
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 |
Reserves and Surplus | 9.3 | 7.79 | 5.71 | 3.07 | 0.33 |
Total Shareholders Funds | 18.16 | 16.65 | 14.57 | 11.93 | 9.19 |
Secured Loans | 5.75 | 6.76 | 7.66 | 0.18 | 0.36 |
Unsecured Loans | 0 | 0 | 0.02 | 0 | 0.02 |
Total Debt | 5.75 | 6.76 | 7.68 | 0.18 | 0.38 |
Total Liabilities | 23.91 | 23.41 | 22.25 | 12.11 | 9.57 |
APPLICATION OF FUNDS : | |||||
Gross Block | 14.78 | 14.41 | 14.27 | 2.77 | 2.62 |
Less: Accum. Depreciation | 3.98 | 3.12 | 2.18 | 1.94 | 1.49 |
Net Block | 10.8 | 11.29 | 12.09 | 0.83 | 1.13 |
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 | 2.79 | 5.75 | 5.26 | 3.43 | 3.28 |
Cash and Bank Balance | 9.43 | 5.94 | 5.24 | 7.08 | 4.26 |
Loans and Advances | 3.25 | 2.64 | 2.09 | 2.55 | 2.91 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 1.82 | 1.4 | 1.27 | 0.48 | 1.12 |
Provisions | 0.54 | 0.8 | 1.17 | 1.3 | 0.89 |
Net Current Assets | 13.11 | 12.13 | 10.15 | 11.28 | 8.44 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 23.91 | 23.42 | 22.24 | 12.11 | 9.57 |
Contingent Liabilities | 0 | 0 | 0 | 0 | 0 |
If I had made LUMPSUM investment of ₹ 1,00,000
in ODYSSEY TECHNOLOGIES LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %