- 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 | 127.68 | 177.68 | 246.44 | 188.23 | 122.54 |
Other Income | 5.07 | 2.72 | 0.44 | 0.48 | 0.21 |
Stock Adjustments | 5.68 | -25.29 | 16.11 | 7.76 | 29.55 |
Total Income | 138.43 | 155.11 | 262.99 | 196.47 | 152.3 |
EXPENDITURE : | |||||
Raw Materials | 106.93 | 116.02 | 225.62 | 155.05 | 133.06 |
Excise Duty | 0 | 0 | 0 | 0 | 0 |
Power and Fuel Cost | 0.33 | 0.25 | 0.14 | 0.1 | 0.04 |
Other Manufacturing Expenses | 0.85 | 0.17 | 0.21 | 0.15 | 0.32 |
Employee Cost | 9.62 | 8.37 | 6.19 | 3.1 | 0.99 |
Selling and Administration Expenses | 14.02 | 21.14 | 21.64 | 27.31 | 10.9 |
Miscellaneous Expenses | 1.22 | 2.89 | 0.72 | 5.55 | 1.35 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Interest, Depreciation and Tax | 5.46 | 6.27 | 8.48 | 5.19 | 5.63 |
Interest and Financial Charges | 2.6 | 2.13 | 1.25 | 1.06 | 0.49 |
Profit before Depreciation and Tax | 2.86 | 4.14 | 7.23 | 4.13 | 5.14 |
Depreciation | 0.85 | 1.14 | 0.78 | 0.28 | 0.19 |
Profit Before Tax | 2 | 3 | 6.45 | 3.85 | 4.94 |
Tax | 0.6 | 1.13 | 2.25 | 1.27 | 0.37 |
Profit After Tax | 1.4 | 1.87 | 4.2 | 2.58 | 4.57 |
Adjustment below Net Profit | 0.33 | 0 | 0 | 3.72 | 0.74 |
P and L Balance brought forward | 1.9 | 0.03 | -4.18 | -10.43 | -15.74 |
Appropriations | 0.2 | 0 | 0 | 0 | 0 |
P and L Bal. carried down | 3.43 | 1.9 | 0.03 | -4.13 | -10.43 |
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.) | 2.33 | 3.11 | 8.28 | 7.45 | 14.93 |
Book Value | 61.14 | 57.78 | 55.19 | 47.55 | 27.32 |
Extraordinary Items | 0 | 0 | 0 | -0.44 | 0 |
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 6.02 | 6.22 | 5.08 | 3.66 | 3.26 |
Reserves and Surplus | 43 | 41.92 | 37.15 | 15.92 | 5.3 |
Total Shareholders Funds | 49.02 | 48.14 | 42.23 | 19.58 | 8.56 |
Secured Loans | 23.49 | 23.06 | 0.12 | 12.28 | 0 |
Unsecured Loans | 0.54 | 0.86 | 12.56 | 0.73 | 3.58 |
Total Debt | 24.03 | 23.92 | 12.68 | 13.01 | 3.58 |
Total Liabilities | 73.05 | 72.06 | 54.91 | 32.59 | 12.14 |
APPLICATION OF FUNDS : | |||||
Gross Block | 18.42 | 17.48 | 16.62 | 15.15 | 14.17 |
Less: Accum. Depreciation | 2.77 | 1.92 | 0.78 | 12.85 | 12.57 |
Net Block | 15.65 | 15.56 | 15.84 | 2.3 | 1.6 |
Capital Work in Progress | 0.4 | 1.07 | 0.4 | 0.59 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 |
Current Assets, Loans and Advances | |||||
Inventories | 35.87 | 30.19 | 55.54 | 39.46 | 31.62 |
Sundry Debtors | 22.82 | 22.68 | 12.88 | 2.55 | 1.9 |
Cash and Bank Balance | 0.13 | 0.31 | 1.76 | 1.26 | 0.35 |
Loans and Advances | 6.52 | 8.78 | 10.51 | 11.58 | 5.13 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 7.95 | 6.23 | 40.93 | 24.27 | 28.37 |
Provisions | 0.38 | 0.3 | 1.09 | 0.88 | 0.06 |
Net Current Assets | 57.01 | 55.43 | 38.67 | 29.7 | 10.57 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 73.06 | 72.06 | 54.91 | 32.59 | 12.17 |
Contingent Liabilities | 0 | 0 | 0 | 0.4 | 0.37 |
If I had made LUMPSUM investment of ₹ 1,00,000
in OLYMPIA INDUSTRIES LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %