- 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 | 372.14 | 340.06 | 339.64 | 278.34 | 349.88 |
Other Income | 8.72 | 4.82 | 1.57 | 6.93 | 6.4 |
Stock Adjustments | -4.49 | 15.94 | 14.5 | -7.58 | 12.09 |
Total Income | 376.37 | 360.82 | 355.71 | 277.69 | 368.37 |
EXPENDITURE : | |||||
Raw Materials | 249.73 | 240.48 | 194.4 | 158.51 | 220.69 |
Excise Duty | 0.79 | 5.77 | 10.29 | 6.92 | 5.71 |
Power and Fuel Cost | 23.67 | 20 | 20.24 | 9.35 | 15.56 |
Other Manufacturing Expenses | 37.75 | 38.94 | 49.5 | 42.31 | 61.16 |
Employee Cost | 11.77 | 10.49 | 9.65 | 8.21 | 8.3 |
Selling and Administration Expenses | 14.93 | 13.71 | 19.05 | 20.65 | 21.41 |
Miscellaneous Expenses | 1.84 | 0.62 | 3.77 | 1.48 | 1.2 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Interest, Depreciation and Tax | 35.87 | 30.81 | 48.82 | 30.25 | 34.34 |
Interest and Financial Charges | 16.59 | 16.24 | 17.35 | 14.51 | 8.96 |
Profit before Depreciation and Tax | 19.28 | 14.57 | 31.47 | 15.74 | 25.38 |
Depreciation | 12.55 | 12.73 | 13.02 | 10.93 | 10.66 |
Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 6.74 | 1.85 | 18.44 | 4.81 | 14.71 |
Tax | 1.38 | -2.72 | 10.49 | 3.27 | 5.79 |
Profit After Tax | 5.36 | 4.57 | 7.95 | 1.54 | 8.92 |
Minority Interest after PAT | 0 | 0 | 0 | 0 | 0 |
Profit/Loss of Associate Company | -3.23 | 0 | 0 | 0 | 0 |
Profit after Minority Interest and P/L of Assoc. Co. | 2.13 | 4.57 | 7.95 | 1.54 | 8.92 |
Adjustment below Net Profit | 0 | 0 | 0 | -25.24 | -1.35 |
P and L Balance brought forward | 32.48 | 27.91 | 67.13 | 89.17 | 81.6 |
Appropriations | 0 | 0 | 47.17 | 0 | 0 |
P and L Bal. carried down | 34.61 | 32.48 | 27.91 | 65.47 | 89.18 |
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.) | 0.22 | 0.48 | 0.84 | 0.32 | 3.73 |
Book Value | 15.86 | 16.73 | 16.25 | 28.09 | 55.99 |
Extraordinary Items | 0 | 0.01 | -0.06 | 0 | 0 |
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 94.66 | 94.66 | 94.66 | 47.49 | 23.91 |
Reserves and Surplus | 55.49 | 63.74 | 59.17 | 85.94 | 109.94 |
Total Shareholders Funds | 150.15 | 158.4 | 153.83 | 133.43 | 133.85 |
Secured Loans | 101.67 | 112.19 | 90.23 | 113.34 | 82.63 |
Unsecured Loans | 29.75 | 32.18 | 37.92 | 42.27 | 2.52 |
Total Debt | 131.42 | 144.37 | 128.15 | 155.61 | 85.15 |
Minority Interest | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 281.57 | 302.77 | 281.98 | 289.04 | 219 |
APPLICATION OF FUNDS : | |||||
Gross Block | 283.29 | 274.18 | 265.41 | 259.39 | 234.61 |
Less: Accum. Depreciation | 134.83 | 122.27 | 109.63 | 96.98 | 86.05 |
Net Block | 148.46 | 151.91 | 155.78 | 162.41 | 148.56 |
Capital Work in Progress | 45.8 | 50.33 | 47.2 | 29.78 | 3.86 |
Investments | 64.87 | 64.45 | 64.5 | 53.02 | 52.12 |
Current Assets, Loans and Advances | |||||
Inventories | 126.5 | 132.13 | 115.06 | 101.2 | 108.26 |
Sundry Debtors | 42.15 | 22.02 | 13.6 | 10.88 | 3.26 |
Cash and Bank Balance | 18.11 | 2.71 | 1.8 | 1.57 | 3.19 |
Loans and Advances | 24.17 | 34.82 | 25.26 | 32.16 | 30.13 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 185.98 | 154.67 | 137.29 | 100.69 | 125.53 |
Provisions | 2.51 | 0.92 | 3.93 | 1.29 | 4.86 |
Net Current Assets | 22.44 | 36.09 | 14.5 | 43.83 | 14.45 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 281.57 | 302.78 | 281.98 | 289.04 | 218.99 |
Contingent Liabilities | 0 | 0 | 0 | 0 | 0 |
If I had made LUMPSUM investment of ₹ 1,00,000
in PICCADILY AGRO INDUSTRIES LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %